{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Calculator","Results Table","A. Climate Exposure","B. Climate-Indirect","C. Sp-spec","D. Docum","License","Calculations","Monte carlo1","MC3","Sheet1"],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":0,"defined_names":88,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculator","index":0,"n_rows":127,"n_cols":12,"rows_kept":127,"cut":false,"hidden":false,"merged":[[126,6,126,13],[42,1,42,7],[91,1,91,7],[11,9,11,10],[54,1,54,7],[20,1,23,15],[15,6,15,8],[11,11,11,14],[15,1,15,5],[105,1,105,17],[31,1,31,3],[95,2,96,7],[82,1,82,7],[94,9,94,11],[92,9,93,11],[93,2,93,6],[90,2,90,6],[7,4,7,7],[9,4,9,7],[11,1,11,3],[13,4,13,7],[11,4,11,7],[13,1,13,3]]}
[null,"The NatureServe Climate Change Vulnerability Index"]
[null,"Release 2.1  7 April 2011; Bruce Young, Elizabeth Byers, Kelly Gravuer, Kim Hall, Geoff Hammerson, Alan Redder"]
[null,null,null,"With input from: Jay Cordeiro, Kristin Szabo"]
[null,null,null,"Funding for Release 2.0 generously provided by the Duke Energy Corporation."]
[]
[null,null,null,null,"* = Required field"]
[]
[null,null,null,"Geographic Area Assessed:",null,null,null,null,"*"]
[]
[null,null,null,"Assessor:"]
[]
[null,"Species Scientific Name:",null,null,null,null,null,null,"*","English Name:"]
[]
[null,"Major Taxonomic Group:",null,null,null,null,null,null,"*"]
[null,null,null,null,null,null,null,null,null,null,"G-Rank:"]
[null,"Relation of Species' Range to Assessment Area:",null,null,null,null,null,null,null,"*","S-Rank:"]
[]
[null,"Check if species is an obligate of caves or groundwater aquatic systems:",null,null,null,null,null,null,null," (Must be marked with an \"X\" for accurate scoring of these species.)"]
[]
[null,"Assessment Notes (to document special methods and data sources)"]
[]
[]
[]
[]
[]
[null,"Section A: Exposure to Local Climate Change  (Calculate for species' range within assessment area)"]
[]
[null,"Temperature *",null,null,null,null,null,null,"Hamon AET:PET Moisture Metric *"]
[]
[null,null,"Severity",null,"Scope (percent of range)",null,null,null,"Severity",null,"Scope (percent of range)"]
[null,null,null,">5.5° F (3.1° C) warmer ",null,null,null,null,null,"< -0.119"]
[null,"      5.1-5.5° F (2.8-3.1° C) warmer ",null,null,null,null,null,null,null,"-0.097 - -0.119"]
[null,null,null,"4.5-5.0° F (2.5-2.7° C) warmer ",null,null,null,null,null,"-0.074 - -0.096"]
[null,null,null,"3.9-4.4° F (2.2-2.4° C) warmer ",null,null,null,null,null,"-0.051 - -0.073"]
[null,null,null,"< 3.9° F (2.2° C) warmer ",null,null,null,null,null,"-0.028 - -0.050"]
[null,null,null,"Total:",{"$f":"SUM(E31:E35)","v":0},"  (Must sum to 100)",null,null,null,">-0.028"]
[null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(K31:K36)","v":0},"  (Must sum to 100)"]
[]
[]
[null,"Section B: Indirect Exposure to Climate Change  (Evaluate for specific geographical area under consideration)"]
[]
["Mark an \"X\" in all boxes that apply.  "]
[null,"Effect on Vulnerability",null,null,null,null,null,null,null,"Factors that influence vulnerability (* at least three required)"]
[null,"Greatly increase","Increase","Somewhat increase","Neutral","Somewhat decrease","Decrease","Unknown"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B45:G45,\"x\")>0,\"\",\"X\")","v":"X"},null,"  1) Exposure to sea level rise "]
[null,null,null,null,null,null,null,null,null,"  2) Distribution relative to barriers"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B47:G47,\"x\")>0,\"\",\"X\")","v":"X"},null,"    a) Natural barriers"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B48:G48,\"x\")>0,\"\",\"X\")","v":"X"},null,"    b) Anthropogenic barriers"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B49:G49,\"x\")>0,\"\",\"X\")","v":"X"},null,"  3) Predicted impact of land use changes resulting from human responses to climate change"]
[]
[]
[null,"Section C: Sensitivity"]
[]
["Mark an \"X\" in all boxes that apply.  "]
[null,"Effect on Vulnerability",null,null,null,null,null,null,null,"Factors that influence vulnerability  (* at least 10 required)"]
[null,"Greatly increase","Increase","Somewhat increase","Neutral","Somewhat decrease","Decrease","Unknown"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B57:G57,\"x\")>0,\"\",\"X\")","v":"X"},null,"  1) Dispersal and movements "]
[null,null,null,null,null,null,null,null,null,"  2) Predicted sensitivity to temperature and moisture changes"]
[null,null,null,null,null,null,null,null,null,"    a) Predicted sensitivity to changes in temperature"]
[null,null,null,null,null,null,null,"X",null,null,"i) historical thermal niche"]
[null,null,null,null,null,null,null,"X",null,null,"ii) physiological thermal niche"]
[null,null,null,null,null,null,null,null,null,"    b) Predicted sensitivity to changes in precipitation, hydrology, or moisture regime"]
[null,null,null,null,null,null,null,"X",null,null,"i) historical hydrological niche"]
[null,null,null,null,null,null,null,"X",null,null,"ii) physiological hydrological niche"]
[null,null,null,null,null,null,null,"X",null,"    c) Dependence on a specific disturbance regime likely to be impacted by climate change"]
[null,null,null,null,null,null,null,"X",null,"    d) Dependence on ice, ice-edge, or snow-cover habitats"]
[null,null,null,null,null,null,null,"X",null,"  3) Restriction to uncommon geological features or derivatives"]
[null,null,null,null,null,null,null,null,null,"  4) Reliance on interspecific interactions"]
[null,null,null,null,null,null,null,"X",null,"    a) Dependence on other species to generate habitat"]
[null,null,null,null,null,null,null,"X",null,"    b) Dietary versatility (animals only)"]
[null,null,null,null,null,null,null,"X",null,"    c) Pollinator versatility (plants only)"]
[null,null,null,null,null,null,null,"X",null,"    d) Dependence on other species for propagule dispersal"]
[null,null,null,null,null,null,null,"X",null,"    e) Forms part of an interspecific interaction not covered by 4a-d"]
[null,null,null,null,null,null,null,null,null,"  5) Genetic factors"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B75:G75,\"x\")>0,\"\",\"X\")","v":"X"},null,"    a) Measured genetic variation "]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B76:G76,\"x\")>0,\"\",\"X\")","v":"X"},null,"    b) Occurrence of bottlenecks in recent evolutionary history (use only if 5a is \"unknown\")"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B77:G77,\"x\")>0,\"\",\"X\")","v":"X"},null,"  6) Phenological response to changing seasonal temperature and precipitation dynamics"]
[]
[]
[null,"Section D: Documented or Modeled Response to Climate Change (Optional; May apply across the range of a species)"]
[]
["Mark an \"X\" in all boxes that apply.  "]
[null,"Effect on Vulnerability",null,null,null,null,null,null,null,"(Optional)"]
[null,"Greatly increase","Increase","Somewhat increase","Neutral","Somewhat decrease","Decrease","Unknown"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B85:G85,\"x\")>0,\"\",\"X\")","v":"X"},null,"  1) Documented response to recent climate change "]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B86:G86,\"x\")>0,\"\",\"X\")","v":"X"},null,"  2) Modeled future (2050) change in population or range size "]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B87:G87,\"x\")>0,\"\",\"X\")","v":"X"},null,"  3) Overlap of modeled future (2050) range with current range"]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(B88:G88,\"x\")>0,\"\",\"X\")","v":"X"},null,"  4) Occurrence of protected areas in modeled future (2050) distribution"]
[]
[]
[null,null,"Climate Change Vulnerability Index"]
[null,{"$f":"IF(E8<>\"\",IF(E12<>\"\",CONCATENATE(\"for \",E12,\" in \",E8),\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Confidence in Species Information"]
[null,null,{"$f":"IF(Calculations!L38=\"ie\",\"Insufficient Evidence\",IF(Calculations!L38=\"EV\",\"Extremely Vulnerable\",IF(Calculations!L38=\"HV\",\"Highly Vulnerable\",IF(Calculations!L38=\"MV\",\"Moderately Vulnerable\",IF(Calculations!L38=\"PS\",\"Not Vulnerable/Presumed Stable\",\"Not Vulnerable/Increase Likely\")))))","v":"Insufficient Evidence"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Calculations!L38<>\"ie\",IF('Monte carlo1'!E13>90,\"Very High\",IF('Monte carlo1'!E13>80,\"High\",IF('Monte carlo1'!E13>60,\"Moderate\",\"Low\"))),\"—-\")","v":"—-"}]
[null,"Notes:",{"$f":"IF(Calculations!L38<>\"ie\",IF(Calculations!H58=TRUE,\"Species range may shift and perhaps leave the assessment area.\",IF(Calculations!I58=TRUE,\"Species may expand range in assessment area.\",\"\")),\"\")","v":""},null,null,null,null,null,null,"* Histogram below"]
[]
[]
[null,"Definitions of Index Values"]
[null,"Extremely Vulnerable (EV): Abundance and/or range extent within geographical area assessed extremely likely to substantially decrease or disappear by 2050."]
[]
[null,"Highly Vulnerable (HV): Abundance and/or range extent within geographical area assessed likely to decrease significantly by 2050."]
[]
[null,"Moderately Vulnerable (MV): Abundance and/or range extent within geographical area assessed likely to decrease by 2050."]
[]
[null,"Not Vulnerable/Presumed Stable (PS): Available evidence does not suggest that abundance and/or range extent within the geographical area assessed will change (increase/decrease) substantially by 2050. Actual range boundaries may change."]
[]
[null,"Not Vulnerable/Increase Likely (IL): Available evidence suggests that abundance and/or range extent within geographical area assessed is likely to increase by 2050."]
[]
[null,"Insufficient Evidence (IE): Available information about a species' vulnerability is inadequate to calculate an Index score."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Results of a Monte Carlo simulation (1000 runs) of the data entered in the Index."]

{"sheet":"Results Table","index":1,"n_rows":6,"n_cols":49,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,8,3,12],[3,13,3,18],[3,0,3,1]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GI = Greatly Increase",null,null,null,null,"N = Neutral"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inc = Increase",null,null,null,null,"SD = Somewhat Decrease"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI = Somewhat Increase",null,null,null,null,"Dec = Decrease"]
["Warning: Do not edit data on this tab. Instead: \n1. Put your cursor in the row you want to edit.\n2. Click the button above. \n3. Edit your data on the Calculator tab.\n4. Use button to Copy Data to Results.\n    It will paste as a new row in the Results Table.\n5. Delete the row of old data.",null,null,null,null,null,null,null,"Temperature Scope",null,null,null,null,"Hamon AET:PET Moisture Metric Scope",null,null,null,null,null,"Sea level","Natl barriers","Anth barriers","CC mitigation","Dispersal/Movement","historical thermal niche","physiological thermal niche","historical hydrological niche","physiological hydrological niche","Disturbance","Ice/snow","Phys habitat","Other spp for hab","Diet","Pollinators","Other spp disp","Other spp interaction","Genetic var","Gen bottleneck","Phenol response","Doc response","Modeled change","Modeled overlap","Protected Areas"]
["Taxonomic Group","Species","English Name","Geographic Area","Range Rel.","Cave/GW","GRank","SRank","A >5.5F","A 5.1F","A 4.5F","A 3.9F","A <3.9F","< -0.119",-0.11899999999999999,-9.6000000000000002E-2,-7.2999999999999995E-2,-0.05,">-0.028","B1","B2a","B2b","B3","C1","C2ai","C2aii","C2bi","C2bii","C2c","C2d","C3","C4a","C4b","C4c","C4d","C4e","C5a","C5b","C6","D1","D2","D3","D4","Index","Confidence","Index Notes","Assessment Notes","Assessor","Date Pasted"]
[{"$f":"IF(ISBLANK(Group),\"\",Group)","v":""},{"$f":"IF(ISBLANK(Species),\"\",Species)","v":""},{"$f":"IF(ISBLANK(EnglishName),\"\",EnglishName)","v":""},{"$f":"IF(ISBLANK(Calculator!E8),\"\",Calculator!E8)","v":""},{"$f":"IF(ISBLANK(RangeRel),\"\",RangeRel)","v":""},{"$f":"IF(ISBLANK(Calculator!I18),\"\",Calculator!I18)","v":""},{"$f":"IF(ISBLANK(Calculator!L15),\"\",Calculator!L15)","v":""},{"$f":"IF(ISBLANK(Calculator!L16),\"\",Calculator!L16)","v":""},{"$f":"IF(ISBLANK(Calculator!E31),0,Calculator!E31)","v":0},{"$f":"IF(ISBLANK(Calculator!E32),0,Calculator!E32)","v":0},{"$f":"IF(ISBLANK(Calculator!E33),0,Calculator!E33)","v":0},{"$f":"IF(ISBLANK(Calculator!E34),0,Calculator!E34)","v":0},{"$f":"IF(ISBLANK(Calculator!E35),0,Calculator!E35)","v":0},{"$f":"IF(ISBLANK(Calculator!K31),0,Calculator!K31)","v":0},{"$f":"IF(ISBLANK(Calculator!K32),0,Calculator!K32)","v":0},{"$f":"IF(ISBLANK(Calculator!K33),0,Calculator!K33)","v":0},{"$f":"IF(ISBLANK(Calculator!K34),0,Calculator!K34)","v":0},{"$f":"IF(ISBLANK(Calculator!K35),0,Calculator!K35)","v":0},{"$f":"IF(ISBLANK(Calculator!K36),0,Calculator!K36)","v":0},{"$f":"concatEffect(Calculator!B45:H45)","v":"U"},{"$f":"concatEffect(Calculator!B47:H47)","v":"U"},{"$f":"concatEffect(Calculator!B48:H48)","v":"U"},{"$f":"concatEffect(Calculator!B49:H49)","v":"U"},{"$f":"concatEffect(Calculator!B57:H57)","v":"U"},{"$f":"concatEffect(Calculator!B60:H60)","v":"U"},{"$f":"concatEffect(Calculator!B61:H61)","v":"U"},{"$f":"concatEffect(Calculator!B63:H63)","v":"U"},{"$f":"concatEffect(Calculator!B64:H64)","v":"U"},{"$f":"concatEffect(Calculator!B65:H65)","v":"U"},{"$f":"concatEffect(Calculator!B66:H66)","v":"U"},{"$f":"concatEffect(Calculator!B67:H67)","v":"U"},{"$f":"concatEffect(Calculator!B69:H69)","v":"U"},{"$f":"IF(ISNA(VLOOKUP(A6,TaxaLookup,2,FALSE)),concatEffect(Calculator!B70:H70),IF(VLOOKUP(A6,TaxaLookup,2,FALSE)=\"A\",concatEffect(Calculator!B70:H70),\"N/A\"))","v":"U"},{"$f":"IF(ISNA(VLOOKUP(A6,TaxaLookup,2,FALSE)),concatEffect(Calculator!B71:H71),IF(VLOOKUP(A6,TaxaLookup,2,FALSE)=\"P\",concatEffect(Calculator!B71:H71),\"N/A\"))","v":"U"},{"$f":"concatEffect(Calculator!B72:H72)","v":"U"},{"$f":"concatEffect(Calculator!B73:H73)","v":"U"},{"$f":"concatEffect(Calculator!B75:H75)","v":"U"},{"$f":"IF(AK6=\"U\",concatEffect(Calculator!B76:H76),\"N/A\")","v":"U"},{"$f":"concatEffect(Calculator!B77:H77)","v":"U"},{"$f":"concatEffect(Calculator!B85:H85)","v":"U"},{"$f":"concatEffect(Calculator!B86:H86)","v":"U"},{"$f":"concatEffect(Calculator!B87:H87)","v":"U"},{"$f":"concatEffect(Calculator!B88:H88)","v":"U"},{"$f":"Calculations!L38","v":"IE"},{"$f":"VLOOKUP(Calculator!J95,Confidence,2,FALSE)","v":"—-"},{"$f":"IF(ISBLANK(IndexNotes),\"\",IndexNotes)","v":""},{"$f":"IF(ISBLANK(Notes),\"\",Notes)","v":""},{"$f":"IF(ISBLANK(Assessor),\"\",Assessor)","v":""},{"$f":"NOW()","v":"2013-03-20T16:47:04.520"}]

{"sheet":"A. Climate Exposure","index":2,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[21,1,21,16],[36,1,36,16]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1"]
[]
["Definitions and Guidelines for Scoring Risk Factors - Section A"]
[]
[null,"A. Exposure to Local Climate Change"]
[]
[null,"All factors refer to ranges and populations within the assessment area."]
[]
[null,"Scope = percent of total range, population, occurrences, or area affected, either within the state or within the area of assessment"]
[null,"Severity = how severe the aspect of climate change driving this factor is projected to be within the range of the species assessed"]
[]
[]
[null,"Instructions"]
[null,"Temperature"]
[null,"1. Use the Climate Wizard (climatewizard.org) to estimate scope and severity of projected climate change."]
[null,"2. Under Analysis Area, select the state you are working in."]
[null,"3. For Time Period, select mid-century (2050s)."]
[null,"4. Under Map Options, select Map of Change."]
[null,"5. Under Measurement, select Average Temperature. Make sure Annual is selected on the drop-down menu."]
[null,"6. Under Future Climate Model, for Emission Scenario choose Medium A1B and for General Circulation Model choose Ensemble Average."]
[null,"7. Either download the Climate Wizard data into a GIS (preferred) or use the data on screen."]
[null,"8. For the range within the assessment area where the species occurs, estimate or calculate the percentage of the range of the species in each of the following categories:"]
[]
[null,null,"   >5.5° F warmer ",null,null,"   >3.1 ° C warmer "]
[null,null,"5.1-5.5 ° F warmer ",null,null,"2.8-3.1 ° C warmer "]
[null,null,"4.5-5.0 ° F warmer ",null,null,"2.5-2.7° C warmer"]
[null,null,"3.9-4.4 ° F warmer ",null,null,"2.2-2.4 ° C warmer "]
[null,null,"   <3.9 ° F warmer ",null,null,"    <2.2 ° C warmer "]
[]
[null,"10. Enter the results in the corresponding boxes for temperature under Section A on the Calculator."]
[null,"11. Check to make sure that the percentages entered sum to 100."]
[]
[null,"Hamon AET:PET Moisture Metric"]
[null,"(This index integrates projected temperature and precipitation changes to indicate how much drying will take place.)"]
[]
[null,"1. Download the annual Hamon AET:PET Moisture Metric data from www.natureserve.org/climatechange (preferred) or use the image at the bottom of the the C. Sp-Spec tab."]
[null,"2. For the range within the assessment area where the species occurs, estimate or calculate the percentage of the range of the species in each of the following categories:"]
[null,null,"< -0.119"]
[null,null,"-0.097 - -0.119"]
[null,null,"-0.074 - -0.096"]
[null,null,"-0.051 - -0.073"]
[null,null,"-0.028 - -0.050"]
[null,null,">-0.028"]
[]
[null,"3. Enter the results in the corresponding boxes for precipitation under Section A on the Calculator."]
[null,"4. Check to make sure that the percentages entered sum to 100."]

{"sheet":"B. Climate-Indirect","index":3,"n_rows":54,"n_cols":5,"rows_kept":54,"cut":false,"hidden":false,"merged":[[25,1,27,3],[26,4,26,16],[21,2,21,16],[25,4,25,16],[31,17,34,17],[34,4,34,16],[28,4,28,16],[31,4,31,16],[27,4,27,16],[30,4,30,16],[32,4,32,16],[33,4,33,16],[22,2,22,16],[24,2,24,16],[23,2,23,16],[41,4,41,16],[42,4,42,16],[51,4,51,16],[52,4,52,16],[43,4,43,16],[44,4,44,16],[8,2,8,16],[9,4,9,16],[10,4,10,16],[11,4,11,16],[12,4,12,16],[39,2,39,16],[40,4,40,16],[35,4,35,16],[28,1,30,3],[31,1,33,3],[34,1,35,3],[29,4,29,16],[53,4,53,16],[45,4,45,16],[46,4,46,16],[47,4,47,16],[48,4,48,16],[49,4,49,16],[50,4,50,16],[13,4,13,16],[19,2,19,16],[16,2,16,16],[18,2,18,16],[20,2,20,16],[17,2,17,16]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1"]
[]
["Definitions and Guidelines for Scoring Risk Factors - Section B"]
[null,"Response required for at least 3 factors."]
[]
["B. Indirect Exposure to Climate Change"]
[]
["  1) Exposure to Sea Level Rise"]
[null,"NOTES:","This factor comes into play only in the case that all or a portion of the range within the assessment area may be subject to the effects of a 0.5-1 m sea level rise and the consequent influence of storm surges. Most climate model scenarios predict at least a 0.5 m sea level rise. Because projected sea level rise (0.5-2 m by 2100) is great compared to historical sea level changes, the negative impact on habitats for most affected species is expected to be high.  See http://www.geo.arizona.edu/dgesl/research/other/climate_change_and_sea_level/sea_level_rise/sea_level_rise.htm for an interactive map to visualize the effect of sea level rise in your area."]
[null,null,null,"Greatly Increase Vulnerability:",">90% of range occurs in area subject to sea level rise (on low-lying island(s) or in coastal zone)."]
[null,null,null,"Increase Vulnerability:","50-90% of range occurs in area subject to sea level rise (on low-lying island(s) or in coastal zone)."]
[null,null,null,"Somewhat Increase Vulnerability:","10-49% of range occurs in area subject to sea level rise (on low-lying island(s) or in coastal zone)."]
[null,null,null,"Neutral:","<10% of range occurs in area subject to sea level rise (on low-lying island(s) or in coastal zone). Includes inland areas not subject to sea level rise."]
[null,null,null,"Somewhat Decrease Vulnerability:","Occurs in an intertidal habitat that is expected to increase in extent with a rising sea level."]
[]
["  2) Distribution to Barriers"]
[null,"NOTES:","This factor assesses the degree to which natural (e.g., topographic, geographic, ecological) or anthropogenic barriers limit a species' ability to shift its range in response to climate change. Barriers are defined here as features or areas that completely or almost completely prevent movement or dispersal of the species (currently and for the foreseeable future). Species for which barriers would inhibit distributional shifts with climate change-caused shifts in climate envelopes likely are more vulnerable to climate change than are species whose movements are not affected by barriers. Barriers must be identified for each species (but often are the same for a group of closely related species). Natural and anthropogenic barriers are defined for many species and taxonomic groups in NatureServe's Element Occurrence Specifications (viewable in the Population/Occurrence Delineation section of species accounts on Natureserve Explorer, www.natureserve.org/explorer), but usually these readily can be determined by considering a species' basic movement capacity and ecological tolerances."]
[null,null,"The distinction between a barrier and unsuitable habitat sometimes may be unclear; in these cases assume the feature or area is unsuitable habitat (habitat through which the species can disperse or move but that does not support reproduction or long-term survival) and score the species here and/or in Factor C1 as appropriate. Note that caves are considered under Factor C3: Restriction to Uncommon Geological Features, and not here where the focus is on barriers that affect the wide array of nonsubterranean species."]
[null,null,"A) NATURAL BARRIERS: Examples of features that may function as natural barriers for various species include: upland habitat (i.e., absence of aquatic stream, lake, or pond habitat) is a barrier for fishes (but not for semiaquatic or amphibious species that may occupy the same body of water); high mountain ranges (especially those that extend west-east) are a barrier for many lowland plants and nonvolant lowland animals; warm lowlands are a barrier for some alpine species such as American pika but not for elk or American pipit; large expanses of water are barriers for pocket gophers and many other small terrestrial animals (but not for many volant species, or for plant species that are dispersed by wide-ranging birds, or for species that readily swim between land areas if the distance is not too great); a high waterfall is a barrier for fishes (but not for American dippers or gartersnakes that occur along the same stream)."]
[null,null,"B) ANTHROPOGENIC BARRIERS: Examples of features that may function as anthropogenic barriers include: large areas of intensive urban or agricultural development are barriers for many animals and plants; waters subject to chronic chemical pollution (e.g., acid mine drainage) can be a barrier for fishes and other strictly aquatic species; waters subject to thermal pollution (e.g., from power plants) may be a barrier for some strictly aquatic species but not for others (note thermal alterations associated with reservoirs often produce unsuitable habitat rather than impose a barrier); dams without fish passage facilities and improperly installed culverts can be barriers for fishes and certain other strictly aquatic species; tortoise-proof fencing may be barrier for small reptiles and certain other nonvolant animals (but not for most plants, large mammals, or large snakes)."]
[null,null,"One useful data source for assessing intensity of land use as a potential anthropogenic barrier in the 48 contiguous United States is the published maps and downloadable GIS data for Wildland-Urban Interface of the Silvis Lab (University of Wisconsin-Madison and the USDA Forest Service North Central Research Station, http://silvis.forest.wisc.edu/library/wuilibrary.asp).  See the Guidelines document for instructions on how to download this GIS layer. Other data sets, such as the Global Land Cover Facility (NASA; http://glcf.umiacs.umd.edu) are also acceptable (and offer wider coverage) but may require more advanced GIS capabilities. Readily available online sources of satellite imagery also may be useful in assessing anthropogenic or certain other barriers."]
[null,null,"Note that no barriers exist for most temperate-zone bird species that simply fly over or around potential obstructions. Species restricted to habitats that are believed to persist unchanged in spite of climate change are scored as Neutral (because in these situations barriers do not contribute to vulnerability even if climate changes). If a feature or area does not completely or almost completely prevent dispersal or movement then it is categorized here as unsuitable or suitable habitat, and the dispersal/movement of individuals across that feature or area is assessed under Factor C1 (Dispersal and Movements). In most cases, unsuitable habitat is habitat through which propagules or individuals may move but that does not support reproduction or long-term survival."]
[null,null,"The degree to which a barrier may affect a species' ability to shift its range in response to climate change depends in part on the distance of the barrier from the species' current distribution. Barriers that are separated from a species' range by a long distance of relatively flat topography can nevertheless affect range shifts because in gentle terrain relatively small changes in climate can result in large shifts in the location of a particular climate envelope. If a species changed its range accordingly (to track a particular climate envelope), it might encounter barriers that were far from its original range. In contrast, in landscapes in which climatic conditions change rapidly over small horizontal distances (e.g., mountainous areas, steep slopes, or other topographically diverse landscapes) a species' distribution would have to shift a relatively small distance in order to track a particular climate envelope, so the species is less likely to encounter distant barriers. "]
[null,null,"To count as a barrier for the purposes of this factor, a feature can be up to 50 km from the species' current range when measured across areas where climate changes gradually over latutude or longitude (e.g., relatively flat terrain) and up to 10 km when measured across areas where climate changes abruptly over latutude or longitude (e.g., mountainous or steep terrain). Use 25 km for species that occur in intermediate topography, such as moderate hill country.  These distances apply to both terrestrial and aquatic species.  These distances are derived from Loarie et al. (2009, Nature 462:1052)."]
[null,null,"The following categories and criteria apply to both natural and anthropogenic barriers, but the two types of barriers are scored separately.  Note that it is illogical for natural and anthropogenic barriers to both cause greatly increased vulnerability to climate change for a single species (only one or the other can completely surround a species' range).  If both barriers occur, estimate the relative portions of the circumference of the range blocked by each and then score accordingly."]
[null,"Greatly Increase Vulnerability:",null,null,"Barriers completely OR almost completely surround the current distribution such that the species' range in the assessment area is unlikely to be able to shift significantly with climate change, or the direction of climate change-caused shift in the species' favorable climate envelope is fairly well understood and barriers prevent a range shift in that direction. See Neutral for species in habitats not vulnerable to climate change."]
[null,null,null,null,"Examples for natural barriers: lowland terrestrial species completely surrounded by high mountains (or bordered closely and completely on the north side by high mountains); cool-water stream fishes for which barriers would completely prevent access to other cool-water areas if the present occupied habitat became too warm as a result of climate change; most nonvolant species that exist only on the south side of a very large lake in an area where habitats are expected to shift northward with foreseeable climate change."]
[null,null,null,null,"Examples for anthropogenic barriers: species limited to small habitats within intensively developed urban or agricultural landscapes through which the species cannot pass, A specific example of this category is provided by the quino checkerspot butterfly (Euphydryas editha quino), a resident of northern Baja California and southern California; warming climates are forcing this butterfly northward, but urbanization in San Diego blocks its movement (Parmesan 1996, Nature 382:765)."]
[null,"Increase Vulnerability:",null,null,"Barriers border the current distribution such that climate change-caused distributional shifts in the assessment area are likely to be greatly but not completely or almost completely impaired."]
[null,null,null,null,"Examples for natural barriers: certain lowland plant or small mammal species whose ranges are mostly (50-90%) bordered by high mountains or a large lake."]
[null,null,null,null,"Examples for anthropogenic barriers: most streams inhabited by a fish species have dams that would prevent access to suitable habitat if the present occupied habitat became too warm as a result of climate change; intensive urbanization surrounds 75% of the range of a salamander species."]
[null,"Somewhat Increase Vulnerability:",null,null,"Barriers border the current distribution such that climate change-caused distributional shifts in the assessment area are likely to be significantly but not greatly or completely impaired."]
[null,null,null,null,"Examples for natural barriers: certain lowland plant or small mammal species whose ranges are partially but not mostly bordered by high mountains or a large lake."]
[null,null,null,null,"Examples for anthropogenic barriers: 10-50% of the margin of a plant species' range is bordered by intensive urban development; 25% of the streams occupied by a fish species include dams that are likely to impede range shifts driven by climate change."]
[null,"Neutral:",null,null,"Significant barriers do not exist for this species, OR small barriers exist in the assessment area but likely would not significantly impair distributional shifts with climate change, OR substantial barriers exist but are not likely to contribute significantly to a reduction or loss of the species' habitat or area of occupancy with projected climate change in the assessment area."]
[null,null,null,null,"Examples of species in this category: most birds (for which barriers do not exist); terrestrial snakes in extensive plains or deserts that may have small barriers that would not impede distributional shifts with climate change; small alpine-subalpine mammal (e.g., ermine, snowshoe hare) in extensive mountainous wilderness area lacking major rivers or lakes; fishes in large deep lakes or large main-stem rivers that are basically invulnerable to projected climate change and lack dams, waterfalls, and significant pollution; a plant whose climate envelope is shifting northward and range is bordered on the west by a barrier but for which no barriers exist to the north."]
[]
["  3) Predicted Impact of Land Use Changes Resulting from Human Responses to Climate Change "]
[null,null,"(e.g., plantations for carbon offsets, new seawalls in response to sea level rise, and renewable energy projects such as wind-farms, solar arrays, or biofuels production)"]
[null,"NOTES:","Strategies designed to mitigate or adapt to climate change have the potential to affect very large areas of land and the species that depend on these areas, in both positive and negative ways.  This factor arguably should be considered in conservation status assessments, but considering that for most species this factor has not yet been considered in these assessments, we include it here.  This factor is NOT intended to capture habitat loss or destruction due to on-going human activities, as these should already be included in existing conservation status ranks.  Include only new activities related directly to climate change mitigation here.  There is much uncertainty about the types of mitigation action that are likely to threaten habitats and species.  Remember that multiple categories can be checked for each factor to capture uncertainty.  As federal and state climate change legislation is enacted, some of the mitigation directions (and associated threats or benefits to species) will become clearer. "]
[null,null,null,"Increase Vulnerability:","The natural history/requirements of the species are known to be incompatible with mitigation-related land use changes that are likely to very likely to occur within its current and/or potential future range.  This includes (but is not limited to) the following:"]
[null,null,null,null,"  - Species requiring open habitats within landscapes likely to be reforested or afforested.  If the species requires openings within forests that are created/maintained by natural processes (e.g., fire), and if those processes have a reasonable likelihood of continuing to operate within its range, a lesser impact category may be appropriate."]
[null,null,null,null,"  - Bird and bat species whose migratory routes, foraging territory, or lekking sites include existing and/or suitable wind farm sites.   If numerous wind farms already exist along the species' migratory route, negative impacts have been found in relevant studies; if such studies exist but negative impacts have not been found, a lesser impact category may be appropriate."]
[null,null,null,null,"  - Greater than 20% of the species' range within the assessment area occurs on marginal agricultural land, such as CRP land or other open areas with suitable soils for agriculture (\"prime farmland\", etc.) that are not currently in agricultural production OR > 50% of the species' range within the assessment area occurs on any non-urbanized land with suitable soils, where there is a reasonable expectation that such land may be converted to biofuel production."]
[null,null,null,null,"  - The species occurs in one or more river/stream reaches not yet developed for hydropower, but with the potential to be so developed."]
[null,null,null,null,"  - Species of deserts or other permanently open, flat lands with potential for placement of solar arrays."]
[null,null,null,null,"  - Species dependent on dynamic shoreline habitats (e.g., active dunes or salt marshes) likely to be destroyed by human fortifications against rising sea levels."]
[null,null,null,"Somewhat Increase Vulnerability:","The natural history/requirements of the species are known to be incompatible with mitigation-related land use changes that may possibly occur within its current and/or potential future range, including any of the above (under Increase)."]
[null,null,null,"Neutral:","The species is unlikely to be significantly affected by mitigation-related land use changes that may occur within its current and/or potential future range, including any of the above; OR it is unlikely that any mitigation-related land use changes will occur within the species' current and/or potential future range."]
[null,null,null,"Somewhat Decrease Vulnerability:","The species is likely to benefit from mitigation-related land use changes that may occur within its current and/or potential future range. This includes (but is not limited to) the following:"]
[null,null,null,null,"  - Forest-associated species currently found within a landscape with < 40% forest cover, where increases in forest cover may occur as a result of reforestation or afforestation projects."]
[null,null,null,null,"  - Species currently subject to a higher frequency of fires than experienced historically, where there may now be greater incentive to control such fires."]
[null,null,null,null,"  - Species occurring on unprotected lands which may be protected and managed for conservation due to their carbon storage and/or sequestration ability."]
[null,null,null,"Decrease Vulnerability:","The species is likely to benefit from mitigation-related land use changes that are likely to very likely to occur within its current and/or potential future range, including any of the above (under Somewhat Decrease)."]

{"sheet":"C. Sp-spec","index":4,"n_rows":148,"n_cols":5,"rows_kept":148,"cut":false,"hidden":false,"merged":[[124,4,124,16],[129,2,129,16],[77,1,77,3],[78,4,78,16],[79,4,79,16],[77,4,77,16],[86,4,86,16],[80,4,80,16],[84,2,84,16],[118,4,118,16],[119,4,119,16],[122,2,122,16],[123,4,123,16],[112,4,112,16],[113,4,113,16],[116,2,116,16],[117,4,117,16],[111,4,111,16],[89,4,89,16],[90,4,90,16],[93,2,93,16],[96,2,96,16],[97,4,97,16],[97,1,97,3],[58,2,58,16],[41,4,41,16],[47,2,47,16],[50,4,50,16],[56,2,56,16],[59,2,59,16],[52,4,52,16],[55,2,55,16],[64,4,64,16],[57,2,57,15],[60,4,60,16],[61,4,61,16],[62,4,62,16],[63,4,63,16],[6,2,6,16],[9,2,9,16],[14,4,14,16],[15,4,15,16],[10,2,10,16],[12,2,12,16],[18,4,18,16],[30,4,30,16],[31,4,31,16],[27,2,27,16],[23,2,23,16],[11,2,11,16],[13,2,13,16],[20,4,20,16],[16,4,16,16],[29,3,29,16],[17,4,17,16],[67,2,67,16],[69,4,69,16],[98,4,98,16],[99,4,99,16],[100,4,100,16],[110,2,110,16],[103,2,103,16],[104,4,104,16],[105,4,105,16],[106,4,106,16],[107,4,107,16],[68,2,68,16],[87,4,87,16],[73,4,73,16],[83,2,83,16],[85,2,85,16],[88,4,88,16],[76,2,76,16],[70,4,70,16],[71,4,71,16],[72,4,72,16],[137,2,137,16],[125,4,125,16],[131,4,131,16],[132,4,132,16],[133,4,133,16],[130,2,130,16],[147,4,147,16],[140,4,140,16],[143,2,143,16],[144,4,144,16],[145,4,145,16],[146,4,146,16],[138,4,138,16],[139,4,139,16],[134,4,134,16],[38,2,38,16],[19,4,19,16],[21,4,21,16],[21,1,21,3],[51,4,51,16],[28,3,28,16],[43,4,43,16],[40,4,40,16],[42,4,42,16],[39,4,39,16],[34,4,34,16],[37,2,37,16],[48,4,48,16],[49,4,49,16],[32,4,32,16],[33,4,33,16]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1"]
[]
["Definitions and Guidelines for Scoring Risk Factors - Section C"]
[null,"Response required for at least 10 factors."]
[]
["C. Sensitivity, or Species-Specific Factors"]
[null,"Notes:","These factors relate to characteristics of the species only.  Anthropogenic effects, such as on the availability of dispersal corridors, should NOT be considered in this section."]
[]
["  1) Dispersal and Movements"]
[null,"NOTES:","This factor pertains to known or predicted dispersal or movement capacities and characteristics and ability to shift location in the absence of barriers as conditions change over time as a result of climate change. Species in which individuals exhibit substantial dispersal, readily move long distances as adults or immatures, or exhibit flexible movement patterns should be better able to track shifting climate envelopes than are species in which dispersal and movements are more limited or inflexible. This factor is assessed conservatively and pertains specifically to dispersal through unsuitable habitat, which, in most cases, is habitat through which propagules or individuals may move but that does not support reproduction or long-term survival. If all habitat is regarded as suitable (i.e., species can reproduce and persist in every habitat in which it occurs), then dispersal ability is assessed for suitable habitat. If appropriate, scoring of species whose dispersal capacity is not known can be based on characteristics of closely related species (or species of similar body size in the same major group)."]
[null,null,"Barriers, which are here defined as features or areas that completely or almost completely block dispersal, are treated in Factor B2. If a species requires other species for propagule dispersal, please also complete factor C4d. The following categorization for plants is loosely based on: Vittoz, P., and R. Engler. 2007. Seed dispersal distances: a typology based on dispersal modes and plant traits. Botanica Helvetica 117: 109 – 124."]
[null,null,"A small number of species are confined by barriers to areas that are smaller than the species' potential dispersal distance (fishes in small isolated springs are a classic example). Most if not all of the fish species that occur in the smallest such habitat patches could disperse farther than the greatest extent of the occupied patch if a larger extent of habitat were avaiilable to them. For the purposes of this factor, the dispersal ability of these species is scored as if the species occurred in a large patch of habitat (longer than the dispersal distance), based on dispersal or movement patterns or capabilities of closely related species (or species of similar body size in the same major group)."]
[null,null,"Most migratory species will satisfy criteria for the decrease vulnerability criteria.  Use their ability to shift their distribution within the assessment during the period of occupation or from one year to the next (whichever is larger) as the measure of dispersal distance."]
[null,null,"Species in which propagule dispersal is both synchronous among all members of the population in the assessment area and infrequent (average of several years between successful reproduction events) should be scored as one category more vulnerable than the category that would otherwise apply.  An example is the monocarpic giant cane (Arundinaria gigantea), a bamboo species that reproduces synchronously every 25-50 years and then dies."]
[null,null,null,"Greatly Increase Vulnerability:","Species is characterized by severely restricted dispersal or movement capability. This category includes species represented by sessile organisms that almost never disperse more than a few meters per dispersal event. Examples include: plants with large or heavy propagules for which the disperser is extinct or so rare as to be ineffective; species with dispersal limited to vegetative shoots, buds, or similar structures that do not survive (at least initially) if detached from the parent."]
[null,null,null,"Increase Vulnerability:","Species is characterized by highly restricted dispersal or movement capability. This category includes species that rarely disperse through unsuitable habitat more than about 10 meters per dispersal event, and species in which dispersal beyond a very limited distance (or outside a small isolated patch of suitable habitat) periodically or irregularly occurs but is dependent on highly fortuitous or rare events. Examples include: plants dispersed ballisticly; branchiopods whose resting stages sometimes are transported in mud attached to duck or deer feet or legs; small clams that may disperse while clamped onto bird feathers or frog toes; plant or animal species with free-living propagules or individuals that may be carried more than 10 meters by a tornado or unusually strong hurricane or large flood but that otherwise rarely disperse more than 10 meters; plants that do not fit criteria for Greatly Increase but lack obvious dispersal adaptations (i.e., propagules lack any known method for moving more than 10 meters away from the source plant)."]
[null,null,null,"Somewhat Increase Vulnerability:","Species is characterized by limited but not severely or highly restricted dispersal or movement capability. A significant percentage (at least approximately 5%) of propagules or individuals disperse approximately 10-100 meters per dispersal event (rarely farther), or dispersal capability likely is consistent with one of the following examples. Examples include some small, nonvolant animals of relatively low vagility (including small, slow-moving animals such as slugs, snails, and the smallest terrestrial salamanders that regularly (albeit perhaps infrequently) move more than 10 meters when conditions are favorable; species that exist in small isolated patches of suitable habitat but regularly disperse or move among patches that are up to 100 meters (rarely farther) apart; many ant-dispersed plant species; plants whose propagules are dispersed primarily by small animals (e.g., some rodents) that typically move propagules approximately 10-100 meters from the source (propagules may be cached or transported incidentally on fur or feathers); plants dispersed by wind with low efficiency (e.g., species with inefficiently plumed seeds and/or that occur predominantly in forests)."]
[null,null,null,"Neutral:","Species is characterized by moderate dispersal or movement capability. A significant percentage (at least approximately 5%) of propagules or individuals disperse approximately 100-1,000 meters per dispersal event (rarely farther), or dispersal capability likely is consistent with one of the following examples. Examples include: many small but somewhat vagile animals (e.g., many small mammals and lizards); species whose individuals exist in small isolated patches of suitable habitat but regularly disperse or move among patches that are 100-1,000 meters (rarely farther) apart; many plant species dispersed by wind with high efficiency (e.g., species with efficiently plumed seeds or very small propagules that occur predominantly in open areas); plant and animal species whose propagules or individuals are dispersed by small animals (e.g., rodents, grouse) that regularly but perhaps infrequently move propagules approximately 100-1,000 meters from the source; many denning snakes and some pond-breeding amphibians that are otherwise terrestrial as adults) (note that these short-distance migratory animals may exhibit strong fidelity to natal areas but nevertheless generally include individuals that colonize or move into other nearby areas)."]
[null,null,null,"Somewhat Decrease Vulnerability:","Species is characterized by good dispersal or movement capability. Species has propagules or dispersing individuals that readily move 1-10 kilometers from natal or source areas (rarely farther), or dispersal capability likely is consistent with one of the following examples. Examples include: many medium-sized mammals (e.g., certain rabbit species) that commonly disperse up to several kilometers; plant species regularly dispersed up to 10 km (rarely farther) by large or mobile animals (e.g., plant has seeds that are cached, regurgitated, or defecated 1-10 kilometers from the source by birds [e.g., corvids, songbirds that eat small fleshy fruits] or mammals or that are transported on fur of large mobile animals such as most Carnivora or ungulates)."]
[null,null,null,"Decrease Vulnerability:","Species is characterized by excellent dispersal or movement capability. Species has propagules or dispersing individuals that readily move more than 10 kilometers from natal or source areas, or dispersal capability likely is consistent with one of the following examples."]
[null,null,null,null,"Examples include: animal species that regularly disperse or move long distances via their own locomotory abilities (e.g., most large and some medium-sized mammals, most bats, most birds); plant or animal species whose individuals often or regularly are dispersed more than 10 kilometers by migratory or otherwise highly mobile animals, air or ocean currents, or humans, including species that readily become established outside their native ranges as a result of intentional or unintentional translocations by humans; animal species whose populations within the assessment area are known to migrate facultatively according to changing environmental conditions (e.g., some northern finches and owls exhibit short or long migrations in some years but not in others); nonmigratory species whose populations in the assessment area may shift distribution up to tens or hundreds of kilometers in response to changing environmental conditions (e.g., the black-backed woodpecker  [Picoides arcticus] often makes substantial shifts in its distribution in accordance with concentrations of wood-boring insects)."]
[null,null,null,null,"In essence, this category includes the species that tend to occupy all or most areas of suitable habitat or that readily or predictably colonize newly available habitat (e.g., recently restored areas, areas that become suitable as a result of fire, insect infestations, or other environmental changes, etc.). Note that these species are not necessarily \"early successional\" or \"r-selected\" species but also may include certain \"late successional\" or equilibrium (\"K-selected\") species that have excellent innate or vector-aided dispersal capability."]
["   2) Predicted Sensitivity to Temperature and Moisture Changes"]
[null,"NOTES:","This factor pertains to the breadth of temperature and precipitation conditions, at both broad and local scales, within which a species is known to be capable of reproducing, feeding, growing, or otherwise existing. Species with narrow environmental tolerances/requirements may be more vulnerable to habitat loss from climate change than are species that thrive under diverse conditions."]
[]
["   a) Predicted sensitivity to changes in temperature, based on current/recent past temperature tolerance"]
[null,"i) Historical thermal niche (exposure to past variations in temperature)"]
[null,"NOTES:","This factor measures large-scale temperature variation that a species has experienced in recent historical times (i.e., the past 50 years), as approximated by mean seasonal temperature variation (difference between highest mean monthly maximum temperature and lowest mean monthly minimum temperature) for occupied cells within the assessment area.  It is a proxy for species' temperature tolerance at a broad scale.  This factor may be evaluated by comparing the species range with the Annual Temperature Variation map 1951-2006 (see first image at bottom of this page) or calculated using GIS data downloaded from NatureServe (http://www.natureserve.org/climatechange).  For aquatic species, follow the same procedure as for terrestrial species, since this factor measures broad regional patterns."]
[null,null,null,"Use the annual map for both resident and migratory species. Although migratory species are not physically present to experience temperature variations, they nonetheless are affected by these variations through effects on food supply and habitat availability."]
[null,null,null,"Note that tropical species in high deserts or alpine environments may experience daily temperature variations as high as seasonal variations in the temperate zone.  Species in these tropical settings should either be assessed using daily temperature variation, or if data is not available, they may be ranked one category less vulnerable for this factor."]
[null,null,null,"Greatly Increase Vulnerability:","Considering the mean seasonal temperature variation for occupied cells, the species has experienced very small (< 37° F/20.8° C) temperature variation in the past 50 years. Includes cave obligates and species occurring in thermally stable groundwater habitats."]
[null,null,null,"Increase Vulnerability:","Considering the mean seasonal temperature variation for occupied cells, the species has experienced small (37 - 47° F/20.8 - 26.3° C) temperature variation in the past 50 years. Includes facultative cave invertebrates."]
[null,null,null,"Somewhat Increase Vulnerability:","Considering the mean seasonal temperature variation for occupied cells, the species has experienced slightly lower than average (47.1 - 57°  F/26.3 - 31.8° C) temperature variation in the past 50 years."]
[null,null,null,"Neutral:","Considering the mean seasonal temperature variation for occupied cells, the species has experienced average (57.1 - 77° F/31.8 - 43.0° C) temperature variation in the past 50 years."]
[null,null,null,"Somewhat Decrease Vulnerability:","Considering the mean seasonal temperature variation for occupied cells, the species has experienced greater than average (> 77° F/43.0° C) temperature variation in the past 50 years."]
[]
[null,"ii)  Physiological thermal niche"]
[null,"NOTES:","Current projections indicate that climate warming will be nearly pervasive in North America over the next several decades. Species associated with cool or cold conditions likely will experience a reduction in habitat extent or quality and may experience declines in distribution or abundance within a given assessment area. This factor assesses the degree to which a species is restricted to relatively cool or cold above-ground terrestrial or aquatic environments that are thought to be vulnerable to loss or significant reduction as a result of climate change. Species that depend on these cool/cold environments include (but may not be limited to) those that occur in the assessment area's highest elevational zones, northernmost areas, or the coldest waters. The restriction to these relatively cool environments may be permanent or seasonal."]
[null,null,"Species that occur in frost pockets, on north-facing slopes, in shady ravines, in alpine areas, or similar cool sites are scored here if those areas represent or are among the coldest environments in the assessment area; lacking this stipulation, species occurring in such sites may not be vulnerable to climate change because favorable sites may simply shift in location without reduction or loss. Species that are associated specifically with snow or ice are assessed separately in Factor C2d.  Note that temperature conditions and hydrological regimes often covary and often are not neatly separable; these situations should be scored here if temperature per se appears to be the overriding factor; otherwise they should be scored under Factor C2bii: Physiological Hydrological Niche."]
[null,null,null,"Greatly Increase Vulnerability:","Species is completely or almost completely (> 90% of occurrences or range) restricted to relatively cool or cold environments that may be lost or reduced in the assessment area as a result of climate change."]
[null,null,null,"Increase Vulnerability:","Species is moderately (50-90% of occurrences or range) restricted to relatively cool or cold environments that may be lost or reduced in the assessment area as a result of climate change."]
[null,null,null,"Somewhat Increase Vulnerability:","Species is somewhat (10-50% of occurrences or range) restricted to relatively cool or cold environments that may be lost or reduced in the assessment area as a result of climate change."]
[null,null,null,"Neutral:","Species distribution is not significantly affected by thermal characteristics of the environment in the assessment area, or species occupies habitats that are thought to be not vulnerable to projected climate change."]
[null,null,null,"Somewhat Decrease Vulnerability:","Species shows a preference for environments toward the warmer end of the spectrum."]
[]
["   b) Predicted sensitivity to changes in precipitation, hydrology, or moisture regime."]
[null,"i) Historical hydrological niche (exposure to past variations in precipitation)"]
[null,"NOTES:","This factor measures large-scale precipitation variation that a species has experienced in recent historical times (i.e., the past 50 years), as approximated by mean annual precipitation variation across occupied cells within the assessment area.  Overlay the species’ range on the Climate Wizard mean annual precipitation map 1951-2006. Subtract the lowest pixel value from the highest value to assess this factor.  Use the extreme pixel values for this calculation.  Use annual data for migratory species, as this measure reflects the precipitation regime of the ecosystem as a whole."]
[null,null,null,"Greatly Increase Vulnerability:","Considering the range of mean annual precipitation across occupied cells, the species has experienced very small (< 4 inches/100 mm) precipitation variation in the past 50 years."]
[null,null,null,"Increase Vulnerability:","Considering the range of mean annual precipitation across occupied cells, the species has experienced small (4 - 10 inches/100 - 254 mm) precipitation variation in the past 50 years."]
[null,null,null,"Somewhat Increase Vulnerability:","Considering the range of mean annual precipitation across occupied cells, the species has experienced slightly lower than average (11 - 20 inches/255 - 508 mm) precipitation variation in the past 50 years."]
[null,null,null,"Neutral:","Considering the range of mean annual precipitation across occupied cells, the species has experienced average (21 - 40 inches/509 - 1,016 mm) precipitation variation in the past 50 years."]
[null,null,null,"Somewhat Decrease Vulnerability:","Considering the range of mean annual precipitation across occupied cells, the species has experienced greater than average (> 40 inches/1,016 mm) precipitation variation in the past 50 years."]
[]
[null,"ii) Physiological hydrological niche"]
[null,"NOTES:","This factor pertains to a species' dependence on a narrowly defined precipitation/hydrologic regime, including strongly seasonal precipitation patterns and/or specific aquatic/wetland habitats (e.g., certain springs,*  vernal pools, seeps, seasonal standing or flowing water) or localized moisture conditions that may be highly vulnerable to loss or reduction with climate change. Dependence may be permanent or seasonal. Aquatic cave obligate species are considered here according to their hydrological needs.**  Species nesting on islands in lakes, reservoirs, and/or wetlands that prevent predator access can be scored here to the extent that a changed hydrological regime may influence the availability of these predator-free breeding sites (for example, birds nesting on islands to avoid predation by mammals). If a species is dependent on aquatic/wetland habitats that are actively managed to maintain a particular hydrology, consider whether this management would be sufficient to ameliorate projected climate change impacts (and, if so, score as Neutral). "]
[null,null,"Many habitats in the U.S. are predicted to experience net drying (see annual Hamon AET:PET moisture metric map below and season maps in the Guidelines document or downloadable GIS files at www.natureserve.org/climatechange), even in areas where precipitation is predicted to increase. Consider the direction, strength, and seasonality of moisture change in ranking this factor, along with the level of dependence of the species on particular hydrologic conditions."]
[null,null,"For plant species, the advantage of the C4 photosynthetic pathway for water use efficiency will likely enable C4 plants to be less vulnerable to decline under drying conditions than C3 plants (Taylor et al. 2010, New Phytologist 185:780).  As such, C4 plants whose ranges are predicted to experience net drying during the growing season (see Hamon AET:PET Moisture Metric maps in the Guidelines document) should be scored one category less vulnerable than they otherwise would be for this factor."]
[null,null,"As a result of geographical differences in modeled future hydrological conditions, a species may fall into more than one of the following categories. In such cases select all categories that apply; if the categories are not contiguous (e.g., Increase Vulnerability and Somewhat Decrease Vulnerability), select only those categories and do not select the nonapplicable intermediate categories. Note that temperature conditions and hydrological regimes often covary and often are not neatly separable; these situations should be scored under Factor C2aii: Physiological Thermal Niche if temperature per se appears to be the overriding factor; otherwise they should be scored here. \"Range\" refers to the range within the assessment area."]
[null,null,"*Note that springs fed by bedrock groundwater sources are less likely to be significantly impacted by precipitation changes; consider scoring species associated with such springs as Neutral.  **Similarly, species inhabiting caves fed by groundwater may be less vulnerable to changes in precipitation than species inhabiting caves fed by surface runoff water."]
[null,null,null,"Greatly Increase Vulnerability:","Completely or almost completely (>90% of occurrences or range) dependent on a specific aquatic/wetland habitat or localized moisture regime that is highly vulnerable to loss or reduction with climate change AND the expected direction of moisture change (drier or wetter) is likely to reduce the species' distribution, abundance, or habitat quality. If this second condition is not met (e.g., species dependent on springs tied to a regional aquifer that would not be expected to change significantly with climate change), the species should be scored as Neutral. Examples for Greatly Increase include certain spring-dependent fishes, ephemeral pool-dependent branchiopods, and plants that are exclusively or very strongly associated with localized moist microsites (e.g., \"hanging gardens\" in arid landscapes)."]
[null,null,null,"Increase Vulnerability:","Moderately (50-90% of occurrences or range) dependent on a strongly seasonal hydrologic regime and/or a specific aquatic/wetland habitat or localized moisture regime that is highly vulnerable to loss or reduction with climate change AND the expected direction of moisture change (drier or wetter) is likely to reduce the species' distribution, abundance, or habitat quality. If this second condition is not met, the species should be scored as Neutral. Examples for Increase include certain amphibians that often breed in vernal pools but also regularly use other aquatic or wetland habitats, and certain plants whose life cycles are highly synchronized with Mediterranean precipitation patterns in areas vulnerable to large changes in the amount and seasonal distribution of precipitation. Also included are desert or semidesert plants that frequently occur in but are not restricted to or almost restricted to moisture-accumulating microsites, as well as plants (and animals that depend on these species) for which >50% of populations occur in areas such as sandy soils that are sensitive to changes in precipitation."]
[null,null,null,"Somewhat Increase Vulnerability:","Somewhat (10-50%) dependent on a strongly seasonal hydrologic regime and/or a specific aquatic/wetland habitat or localized moisture regime that is highly vulnerable to loss or reduction with climate change AND the expected direction of moisture change (drier or wetter) is likely to reduce the species' distribution, abundance, or habitat quality. If this second condition is not met, the species should be scored as Neutral. Examples for Somewhat Increase include plants (and animals that depend on these species) for which 10-50% of populations occur in areas such as sandy soils that are sensitive to changes in precipitation, and certain plants with ranges restricted to seasonal precipitation environments (e.g., summer rainfall deserts) and which have a moderate degree of adaptation to that seasonality. "]
[null,null,null,"Neutral:","Species has little or no dependence on a strongly seasonal hydrologic regime and/or a specific aquatic/wetland habitat or localized moisture regime that is highly vulnerable to loss or reduction with climate change OR hydrological requirements are not likely to be significantly disrupted in major portion of the range."]
[null,null,null,"Somewhat Decrease Vulnerability:","Species has very broad moisture regime tolerances OR would benefit by the predicted change in hydrologic regime. Examples include water-limited species that could increase with increasing precipitation or arid-adapted species that could increase in areas with decreasing moisture availability."]
[]
["    c) Dependence on a specific disturbance regime likely to be impacted by climate change"]
[null,"NOTES:","This factor pertains to a species' response to specific disturbance regimes such as fires, floods, severe winds, pathogen outbreaks, or similar events. It includes disturbances that impact species directly as well as those that impact species via abiotic aspects of habitat quality. For example, changes in flood and fire frequency/intensity may cause changes in water turbidity, silt levels, and chemistry, thus impacting aquatic species sensitive to these aspects of water quality. The potential impacts of altered disturbance regimes on species that require specific river features created by peak flows should also be considered here; for example, some fish require floodplain wetlands for larval/juvenile development or high peak flows to renew suitable spawning habitat. Use care when estimating the most likely effects of increased fires; in many ecosystems, while a small increase in fire frequency might be beneficial, a greatly increased fire frequency could result in complete habitat destruction."]
[null,null,"Finally, be sure to also consider species that benefit from a lack of disturbance and may suffer due to disturbance increases when scoring this factor. For a map of modeled future fire regime, see Figure 2 in Krawchuk et al. (2009) PLoS ONE 4(4): e5102, available: http://www.plosone.org/article/info%3Adoi%2F10.1371%2Fjournal.pone.0005102."]
[null,null,null,"Increase Vulnerability:","Strongly affected by specific disturbance regime, and climate change is likely to change the frequency, severity, or extent of that disturbance regime in a way that reduces the species' distribution, abundance, or habitat quality. For example, many sagebrush-associated species in regions predicted to experience increased fire frequency/intensity would be scored here due to the anticipated deleterious effects of increased fire on their habitat."]
[null,null,null,"Somewhat Increase Vulnerability:","Moderately affected by specific disturbance regime, and climate change is likely to change the frequency, severity, or extent of that disturbance regime in a way that reduces the species' distribution, abundance, or habitat quality, OR strongly affected by specific disturbance regime, and climate change is likely to change that regime in a way that causes minor disruption to the species' distribution, abundance, or habitat quality.  For example, plants in a riverscour community that are strongly tied to natural erosion and deposition flood cycles, which may shift position within the channel rather than disappear as a result of climate change."]
[null,null,null,"Neutral:","Little or no response to a specific disturbance regime, or climate change is unlikely to change the frequency, severity, or extent of that disturbance regime in a way that affects the range or abundance of the species."]
[null,null,null,"Somewhat Decrease Vulnerability:","Moderately affected by specific disturbance regime, and climate change is likely to change the frequency, severity, or extent of that disturbance regime in a way that increases the species' distribution, abundance, or habitat quality. For example, if climate change increases the frequency of fires, black-backed woodpeckers may benefit due to increased availability of foraging habitat (burned-over forests that become infested with beetles). Many fire-adapted plants can be scored here if a predicted increase in fire frequency/intensity is anticipated to be beneficial."]
[null,null,null,"Decrease Vulnerability:","Strongly affected by specific disturbance regime, and climate change is likely to change the frequency, severity, or extent of that disturbance regime in a way that increases the species' distribution, abundance, or habitat quality. For example, in areas predicted to experience increased fire frequency, invasive grasses that have a strong positive response to fire (e.g., ecosystem function-altering) could be scored here. "]
[]
["    d) Dependence on ice, ice-edge, or snow cover habitats"]
[null,"NOTES:","This factor pertains to a species' dependence on habitats associated with ice (e.g., sea ice, glaciers) or snow (e.g., long-lasting snow beds, avalanche chutes) throughout the year or seasonally during an essential period of the life cycle. For aquatic species, the importance of snowpack for maintaining downstream water temperatures should be considered here.  \"Range\" refers to the range within the assessment area."]
[null,"Greatly Increase Vulnerability:",null,null,"Highly dependent (>80% of subpopulations or range) on ice- or snow-associated habitats; or found almost exclusively on or near ice or snow during at least one stage of the life cycle. For example, polar bear (Ursus maritimus) is strongly dependent on sea ice throughout its range."]
[null,null,null,"Increase Vulnerability:","Moderately dependent (50-80% of subpopulations or range) on ice- or snow-associated habitats; or often found most abundantly on or near ice or snow but also regularly occurs away from such areas. For example, Kittlitz's murrelet (Brachyramphus brevirostris) feeding habitat is moderately to strongly associated with tidewater glaciers."]
[null,null,null,"Somewhat Increase Vulnerability:","Somewhat (10-49% of subpopulations or range) dependent on ice- or snow-associated habitats, or may respond positively to snow or ice but is not dependent on it. For example, certain alpine plants are often associated with long-lasting snowbeds but also commonly occur away from such areas; certain small mammals experience increased survival and may develop relatively large populations under winter snow cover but do not depend on snow cover. Species that benefit from a minimum thickness of ice or snowpack for winter insulation should also be scored here."]
[null,null,null,"Neutral:","Little dependence on ice- or snow-associated habitats (may be highly dependent in up to 10% of the range)."]
[]
["   3) Restriction to Uncommon Geological Features or Derivatives"]
[null,"NOTES:","This factor pertains to a species' need for a particular soil/substrate, geology, water chemistry, or specific physical feature (e.g., caves, cliffs, active sand dunes) for reproduction, feeding, growth, or otherwise existing for one or more portions of the life cycle (e.g., normal growth, shelter, reproduction, seedling establishment).  It focuses on the commonness of suitable conditions for the species on the landscape, as indicated by the commonness of the features themselves combined with the degree of the species' restriction to them.  Climate envelopes may shift away from the locations of fixed (within at least a 50 year timeframe) geological features or their derivatives, making species tied to these uncommon features potentially more vulnerable to habitat loss from climate change than are species that thrive under diverse conditions.  "]
[null,null,"This factor does NOT include habitat preferences based on temperature, hydrology, or disturbance regime, as these are covered elsewhere in the Index. For example, species dependent on springs or ephemeral pools should not be scored as more vulnerable for this factor solely on that basis (addressed under Factor C2bii: Physiological Hydrological Niche). However, restriction to aquatic features with regionally uncommon water chemistry should be considered here. This factor also does NOT include microhabitat features such as stream riffles or basking rocks.  Finally, this factor does NOT include biotic habitat components; for example, species that require features such as tree snags or a particular type/condition of plant community (e.g., old growth forest) should not be scored as more vulnerable for this factor."]
[null,null,"If the idea of specificity to soil/substrate, geology, or specific physical features is not relevant to the species (e.g., many birds and mammals), choose Somewhat Decrease."]
[null,null,null,"Increase Vulnerability:","Very highly dependent upon, i.e., more or less endemic to (> 85% of occurrences found on) a particular highly uncommon geological feature or derivative (e.g., soil, water chemistry). Such features often have their own endemics. Examples include serpentine (broad and strict) endemic plants, plants of calcareous substrates where such substrates are uncommon (e.g., California, southeastern U.S.), plants restricted to one or a few specific rock strata, organisms more or less restricted to inland sand dunes or shale barrens, obligate cave-dwelling organisms, and springsnails restricted to springs with high dissolved CO2. This category could also include fish species that require a highly uncommon substrate particle size for their stream bottoms, such as the Colorado pikeminnow (Ptychocheilus lucius) that spawns only on rare cobble bars cleared of debris by strong upstream currents."]
[null,null,null,"Somewhat Increase Vulnerability:","Moderately to highly dependent upon a particular geological feature or derivative, i.e., (1) an indicator of but not an endemic to (65-85% of occurrences found on) the types of features described under Increase, OR (2) more or less restricted to a geological feature or derivative that is not highly uncommon within the species’ range, but is not one of the dominant types. Examples of the latter include species more or less restricted to active coastal sand dunes, cliffs, salt flats (including shorebirds that require sodic soils), inland waters within a particular salinity range, and non-dominant rock types such as occasional igneous rock intrusions within a landscape mostly dominated by sedimentary and/or metamorphic rocks. This category could also include fish species that require a specific substrate particle size for their stream bottoms, if that type of stream bottom is not one of the dominant types within the species' range."]
[null,null,null,"Neutral:","Having a clear preference for (> 85% of occurrences found on) a certain geological feature or derivative, where the feature is among the dominant types within the species’ range. For example, red spruce prefers acidic, organic soils (not uncommon within its range), although it is occasionally found on other soil types.  Many species whose habitat descriptions specify one pH category (acidic, neutral, or basic) and/or one soil particle size (e.g., rocky, sandy, or loamy) will probably fall here, upon confirmation that the substrate type is not particularly uncommon within the species’ range."]
[null,null,null,"Somewhat Decrease Vulnerability:","Somewhat flexible but not highly generalized in dependence upon geological features or derivatives, i.e., found on a subset of the dominant substrate/water chemistry types within its range. Most habitat descriptions that mention more than one type of relatively widespread geological feature should probably go here; however, if all types mentioned are uncommon within the species’ range, Somewhat Increase may be appropriate. This category also encompasses species not strongly tied to any specific geological feature or derivative, such as many birds and mammals."]
[null,null,null,"Decrease Vulnerability:","Highly generalized relative to dependence upon geological features or derivatives, i.e., the species is described as a generalist and/or a significant proportion of its occurrences have been documented on substrates or in waters that represent opposite ends of the spectrum of types within the assessment region (e.g., many occurrences known from both acidic and basic soils or waters, or from both sandy and clay soils). Species such as common yarrow (Achillea millefolium) and coyote (Canis latrans) should be assigned to this category."]
[]
["  4) Reliance on Interspecific Interactions"]
[null,"NOTES:","The primary impact of climate change on many species may occur via effects on synchrony with other species on which they depend (Parmesan 2006), rather than through direct physiological stress."]
[]
["    a) Dependence on other species to generate habitat."]
[null,"NOTES:","Habitat refers to any habitat (e.g., for reproduction, feeding, hibernation, seedling establishment, etc.) necessary for completion of the life cycle, including habitats used only on a seasonal basis.  For plants, creation of habitat conditions necessary for seedling establishment should be considered here; nutritional relationships necessary for seedling establishment (e.g., parasitic or obligately myco-heterotrophic plants) should be considered under C4e."]
[null,"Greatly Increase Vulnerability:",null,null,"Required habitat generated primarily by one species, and that species is highly to extremely vulnerable to climate change within the assessment area. The following examples are cases in which species depend on others to generate habitat, although the species generating the habitat is not necessarily highly vulnerable to climate change throughout its range.  In harsh environments, the presence of a single ecosystem engineer can create habitat for species for which abiotic conditions would otherwise be unsuitable (e.g., Spartina alterniflora in eastern North American salt marshes).  There are also examples of \"habitat structure specialists\" among arthropods: several insect species (e.g., the beetle Onthophilus giganteus) are entirely dependent on southeastern pocket gopher (Geomys pinetis) tunnels for habitat, and the spider Masoncus pogonophilus depends on habitat provided by colony chambers of the Florida harvester ant (Pogonomyrmex badius).  Kirtland's warbler (Dendroica kirtlandii) is dependent on jack pine (Pinus banksiana) for its nesting habitat."]
[null,null,null,"Increase Vulnerability:","Required habitat generated primarily by one species, and that species is at most moderately vulnerable to climate change within the assessment area.  See examples of species requiring other species to generate habitat under Greatly Increase Vulnerability.  If the climate change vulnerability of the habitat-generating species is unknown, check both Greatly Increase and Increase Vulnerability."]
[null,null,null,"Somewhat Increase Vulnerability:","Required habitat generated primarily by one or more of not more than a few species. For example, a certain degree of specificity exists between particular cactus species and certain nurse plants; burrowing owls (Athene cunicularia) depend on excavations made by relatively few species of burrowing mammals; marbled murrelets (Brachyramphus marmoratus) strongly depend on a few species of large trees to provide suitable nesting platforms; certain plant species depend on large grazing animals to generate disturbance required for establishment and early growth."]
[null,null,null,"Neutral:","Required habitat generated by more than a few species, or does not involve species-specific processes. "]
[]
["    b) Dietary versatility (animals only)"]
[null,"NOTES:","This factor pertains to the diversity of food types consumed by animal species. Dietary specialists are more likely to be negatively affected by climate change than are species that readily switch among different food types."]
[null,null,null,"Increase Vulnerability:","Completely or almost completely (>90%) dependent on one species during any part of the year. For example, Clark's nutcracker (Nucifraga columbiana) depends heavily on the seeds of whitebark pine (Pinus albicaulis). "]
[null,null,null,"Somewhat Increase Vulnerability:","Completely or almost completely (>90%) dependent during any part of the year on a few species from a single guild that may respond similarly to climate change. For example, the larvae of various fritillary butterflies rely heavily on a few species of violets; the great purple hairstreak is dependent on a few mistletoe species."]
[null,null,null,"Neutral:","Diet flexible; not dependent on one or a few species. For example, the diet of the great horned owl (Bubo virginianus) is flexible and not strongly dependent on one or a few species (although its diet may be dominated by one or a few species in a particular location)."]
[null,null,null,"Somewhat Decrease Vulnerability:","Omnivorous diet including numerous species of both plants and animals."]
[]
["    c) Pollinator versatility (plants only)"]
[null,"NOTES: ","Quantitative thresholds loosely based on data in Waser et al. 1996 (Ecology 77:1043-1060)."]
[null,null,null,"Increase Vulnerability:","Completely or almost completely dependent on one species for pollination (> 90% of effective pollination accomplished by 1 species) or, if no observations exist, morphology suggests very significant limitation of potential pollinators (e.g., very long corolla tube)."]
[null,null,null,"Somewhat Increase Vulnerability:","Completely or almost completely dependent on 2-4 species for pollination (> 90% of effective pollination accomplished by 2-4 species) or, if no observations exist, morphology suggests conformation to a specific \"pollination syndrome\" (e.g., van der Pijl 1961, Evolution 15: 44-59, http://www.fs.fed.us/wildflowers/pollinators/syndromes.shtml)."]
[null,null,null,"Neutral:","Pollination apparently flexible; five or more species make significant contributions to pollination or, if no observations exist, morphology does not suggest pollinator limitation or pollination syndrome. Score wind-pollinated species as Neutral."]
[]
["    d) Dependence on other species for propagule dispersal"]
[null,"NOTES:","Can be applied to plants or animals.  Examples: Different species of freshwater mussels can be dispersed by one to many fish species; fruit dispersal by animals."]
[null,null,null,"Increase Vulnerability:","Completely or almost completely (roughly > 90%) dependent on a single species for propagule dispersal.For example, whitebark pine would fit here because Clark's nutcracker is the primary dispersal agent."]
[null,null,null,"Somewhat Increase Vulnerability:","Completely or almost completely (roughly > 90%) dependent on a small number of species for propagule dispersal. For example, a freshwater mussel for which only a few species of fish can disperse larvae."]
[null,null,null,"Neutral:","Disperses on its own (most animals) OR propagules can be dispersed by more than a few species. "]
[]
["    e) Forms part of an interspecific interaction not covered by C4a-d"]
[null,"NOTES:","Can be applied to plants or animals.  Refers to interactions unrelated to habitat, seedling establishment, diet, pollination, or propagule dispersal. For example, an acacia bush requiring an ant colony for protection against herbivores.  Here an interspecific interaction can include mutualism, parasitism, commensalism, or predator-prey relationship."]
[null,null,null,"Increase Vulnerability:","Requires an interaction with a single other species for persistence. "]
[null,null,null,"Somewhat Increase Vulnerability:","Requires an interaction with a one member of a small group of taxonomically related species for persistence.  Could also include cases where specificity is not known for certain, but is suspected. Many Orchidaceae will be in this category because of their requirement for a specific fungal partner for germination (Tupac Otero and Flanagan 2006, TREE 21: 64-65)."]
[null,null,null,"Neutral:","Does not require an interspecific interaction or, if it does, many potential candidates for partners are available."]
[]
["  5) Genetic Factors"]
["     a) Measured genetic variation "]
[null,"NOTES: ","Species with less standing genetic variation will be less able to adapt because the appearance of beneficial mutations is not expected to keep pace with the rate of 21st century climate change.  Throughout this question, \"genetic variation\" may refer neutral marker variation, quantitative genetic variation, or both. To answer the question, genetic variation should have been assessed over a substantial proportion of a species' range."]
[null,null,"Because measures of genetic variability vary across taxonomic groups, there cannot be specific threshold numbers to distinguish among the categories.  The assessor should interpret genetic variation in a species relative to that measured in related species to determine if it is low, high, or in between."]
[null,null,null,"Increase Vulnerability:","Genetic variation reported as \"very low\" compared to findings using similar techniques on related taxa, i.e., lack of genetic variation has been identified as a conservation issue for the species."]
[null,null,null,"Somewhat Increase Vulnerability:","Genetic variation reported as \"low\" compared to findings using similar techniques on related taxa."]
[null,null,null,"Neutral:","Genetic variation reported as \"average\" compared to findings using similar techniques on related taxa."]
[null,null,null,"Somewhat Decrease Vulnerability:","Genetic variation reported as \"high\" compared to findings using similar techniques on related taxa."]
[]
["     b) Occurrence of bottlenecks in recent evolutionary history (use only if C5a is \"unknown\")"]
[null,"NOTES: ","In the absence of rangewide genetic variation information (C5a), this factor can be used to infer whether reductions in species-level genetic variation that would potentially impede its adaptation to climate change may have occurred.  Only species that suffered population reductions and then subsequently rebounded qualify for the Somewhat Increase or Increase Vulnerability categories."]
[null,null,null,"Increase Vulnerability:","Evidence that total population was reduced to ≤ 250 mature individuals, to one occurrence, and/or that occupied area was reduced by >70% at some point in the past 500 years."]
[null,null,null,"Somewhat Increase Vulnerability:","Evidence that total population was reduced to 251-1000 mature individuals, to less than 10 occurrences, and/or that occupied area was reduced by 30-70% at some point in the past 500 years."]
[null,null,null,"Neutral:","No evidence that total population was reduced to ≤ 1000 mature individuals and/or that occupied area was reduced by > 30% at some point in the past 500 years."]
[]
["  6) Phenological Response to Changing Seasonal Temperature or Precipitation Dynamics"]
[null,"NOTES: ","Recent research suggests that some phylogenetic groups are declining due to lack of response to changing annual temperature dynamics (e.g., earlier onset of spring, longer growing season), including European bird species that have not advanced their migration times (Moller et al. 2008), and some temperate zone plants that are not moving their flowering times (Willis et al. 2008) to correspond to earlier spring onset. This may be assessed using either published multi-species studies such as those cited above or large databases such as that of the U.S. National Phenology Network."]
[null,null,null,"Increase Vulnerability:","Seasonal temperature or precipitation dynamics within the species' range show detectable change, but phenological variables measured for the species show no detectable change"]
[null,null,null,"Somewhat Increase Vulnerability:","Seasonal temperature or precipitation dynamics within the species' range show detectable change, and phenological variables measured for the species show some detectable change, but the change is significantly less than that of other species in similar habitats or taxonomic groups."]
[null,null,null,"Neutral:","Seasonal temperature or precipitation dynamics within the species' range show detectable change, and phenological variables measured for the species show detectable change which is average compared to other species in similar habitats or taxonomic groups, OR seasonal dynamics within the species' range show no detectable change."]
[null,null,null,"Somewhat Decrease Vulnerability:","Seasonal temperature or precipitation dynamics within the species' range show detectable change, and phenological variables measured for the species show detectable change which is significantly greater than that of other species in similar habitats or taxonomic groups. "]

{"sheet":"D. Docum","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,2,6,16],[33,2,33,16],[34,4,34,16],[35,4,35,16],[7,2,7,16],[8,4,8,16],[9,4,9,16],[10,4,10,16],[11,4,11,16],[12,4,12,16],[13,4,13,16],[16,2,16,16],[17,2,17,16],[18,4,18,16],[19,4,19,16],[20,4,20,16],[21,4,21,16],[22,4,22,16],[23,4,23,16],[26,2,26,16],[36,4,36,16],[27,4,27,16],[28,4,28,16],[29,4,29,16],[30,4,30,16]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1"]
[]
["Definitions and Guidelines for Scoring Risk Factors - Section D"]
[]
["D. Documented or Modeled Response to Climate Change (optional)"]
["  1) Documented Response to Recent Climate Change (e.g., range contraction or phenology mismatch with critical resources)"]
[null,"NOTES:","This factor pertains to the degree to which a species is known to have responded to recent climate change based on published accounts in the peer-reviewed literature. Time frame for the reduction or increase is 10 years or 3 generations, whichever is longer. Some examples include population declines due to phenology mismatches between species and critical food or pollinator resources, e.g., great tits (Parus major) or pied flycatchers (Ficedula hypoleuca) with winter moth (Operophtera brumata) caterpillars, or honey-buzzards (Pernis apivorus) with wasps."]
[null,null,"Note that not all responses to climate change necessarily indicate vulnerability.  Species that respond to climate change by shifting (but not contracting) their range, for example, show adaptability to climate change and should be scored as Neutral for this factor. Similarly, species that respond by changing their phenology (without a related decline in population) should also be scored as Neutral."]
[null,null,null,"Greatly Increase Vulnerability:","Distribution or abundance undergoing major reduction (>70% over 10 years or three generations) believed to be associated with climate change."]
[null,null,null,"Increase Vulnerability:","Distribution or abundance undergoing moderate reduction (30-70% over 10 years or three generations) believed to be associated with climate change."]
[null,null,null,"Somewhat Increase Vulnerability:","Distribution or abundance undergoing small but measureable (10-30% over 10 years or three generations) believed to be associated with climate change."]
[null,null,null,"Neutral:","Distribution and abundance not known to be increasing or decreasing with climate change.  Includes species undergoing range shifts without significant change in distributional area or species undergoing changes in phenology but no change in net range size or population size."]
[null,null,null,"Somewhat Decrease Vulnerability:","Distribution or abundance undergoing small but measureable increase (10-30% over 10 years or three generations) believed to be associated with climate change. Distribution changes must be true increases in area, not range shifts."]
[null,null,null,"Decrease Vulnerability:","Distribution or abundance undergoing moderate or major increase (>30% over 10 years or three generations) believed to be associated with climate change. Distribution changes must be true increases in area, not range shifts."]
[]
["  2) Modeled Future (2050) Change in Range or Population Size "]
[null,"NOTES:","This factor can include both distribution models and population models.  Models should be developed based on reasonably accurate locality data (error < 5km) using algorithms that are supported by peer-reviewed literature. Areas of obvious overprediction should be removed from current and predicted future distributions. Projections should be based on \"middle of the road\" climate scenarios for the year 2050.  Range size should be based on \"extent of occurrence\" sensu IUCN Red List.  Population models should be based on known processes as described in peer-reviewed literature.  Examples include (a) phenological changes that are likely to result in a mismatch with critical dietary, pollination, or habitat resources (Visser and Both 2005) or (b) documented narrow temperature tolerances and thermal safely levels, particularly in insects (Deutsch et al. 2008, Calosi et al. 2008). "]
[null,null,"If necessary, check multiple boxes to reflect variation in model output."]
[null,null,null,"Greatly Increase Vulnerability:","Predicted future range disappears entirely from the assessment area OR predicted future abundance declines to zero as a result of climate change processes."]
[null,null,null,"Increase Vulnerability:","Predicted future range represents 50-99% decrease relative to current range within the assessment area OR predicted future abundance represents 50-99% decrease associated with climate change processes."]
[null,null,null,"Somewhat Increase Vulnerability:","Predicted future range represents a 20-50% decrease relative to current range within the assessment area OR predicted future abundance represents 20-50% decrease associated with climate change processes."]
[null,null,null,"Neutral:","Predicted future range represents no greater than a 20% change relative to current range within the assessment area OR predicted future abundance represents increases or decreases < 20% associated with climate change processes."]
[null,null,null,"Somewhat Decrease Vulnerability:","Predicted future range represents a 20-50% increase relative to current range within the assessment area OR predicted future abundance represents 20-50% increase associated with climate change processes."]
[null,null,null,"Decrease Vulnerability:","Predicted future range represents a > 50% increase relative to current range within the assessment area OR predicted future abundance represents > 50% increase associated with climate change processes."]
[]
["  3) Overlap of Modeled Future (2050) Range with Current Range "]
[null,"NOTES:","Distribution models of current and projected future ranges should meet standards described in the notes for D2.  Overlap is calculated as the percent of the current range represented by an intersection of the predicted future and current ranges.  If the range disappears or declines > 70% within the assessment area, such that factor D2 is coded as \"Greatly Increase Vulnerability\", this factor should be skipped to avoid double-counting model results."]
[null,null,null,"Greatly Increase Vulnerability:","There is no overlap between the current and predicted future range within the assessment area."]
[null,null,null,"Increase Vulnerability:","Predicted future range overlaps the current range by 30% or less within the assessment area."]
[null,null,null,"Somewhat Increase Vulnerability:","Predicted future range overlaps the current range by 30-60% within the assessment area."]
[null,null,null,"Neutral:","Predicted future range overlaps the current range by > 60% within the assessment area."]
[]
["  4) Occurrence of Protected Areas in Modeled Future (2050) Distribution"]
[null,"NOTES:","\"Protected area\" refers to existing parks, refuges, wilderness areas, and other designated conservation areas that are relatively invulnerable to outright habitat destruction from human activities and that are likely to provide suitable conditions for the existence of viable populations of the species. Models of current and projected future ranges should meet standards described in the notes for D2. Modeled future distribution may refer to a single season (e.g., breeding season distribution or winter distribution) for migratory species.  This factor considers ranges and protected areas within the assessment area only."]
[null,null,null,"Increase Vulnerability:","< 5% of the modeled future distribution within the assessment area is encompassed by one or more protected areas."]
[null,null,null,"Somewhat Increase Vulnerability:","5-30% of the modeled future distribution within the assessment area is encompassed by one or more protected areas."]
[null,null,null,"Neutral:",">30% of the modeled future distribution within the assessment area is encompassed by one or more protected areas."]

{"sheet":"License","index":6,"n_rows":26,"n_cols":1,"rows_kept":26,"cut":false,"hidden":false,"merged":[[22,0,22,17],[25,0,25,17],[9,0,9,17],[12,0,12,17],[15,0,15,17],[18,0,18,17]]}
["The NatureServe Climate Change Vulnerability Index  release 2.1"]
[]
["Software License"]
[]
["Copyright © NatureServe 2011"]
["http://www.natureserve.org/climatechange"]
[]
[" "]
["END-USER LICENCE AGREEMENT"]
["This End-User License Agreement is a legal agreement between you (an individual or a single entity) and NatureServe for the software product “The NatureServe Climate Change Vulnerability Index.” By downloading, copying, or otherwise using the NatureServe Climate Change Vulnerability Index; you agree to be bound by the terms of this License. If you do not agree to the terms of this License do not download, install or use the NatureServe Climate Change Vulnerability Index."]
[]
["PRODUCT LICENCE"]
["The NatureServe Climate Change Vulnerability Index is protected by copyright laws and international copyright treaties, as well as other intellectual property laws and treaties. The NatureServe Climate Change Vulnerability Index is licensed, not sold. The definition of the NatureServe Climate Change Vulnerability Index includes computer software, associated media and product documentation consisting of both printed and digital material."]
[]
["GRANT OF LICENSE"]
["This License grants you the right to install and use an unlimited number of copies of the NatureServe Climate Change Vulnerability Index for personal non-commercial use only. You may not sell for profit, incorporate into any commercially sold software application or distribute the NatureServe Climate Change Vulnerability Index without first obtaining written approval from NatureServe. "]
[]
["COPYRIGHT"]
["All title and copyrights in and to the NatureServe Climate Change Vulnerability Index (including but not limited to any images, animations, video, audio, music, text and applets incorporated into the NatureServe Climate Change Vulnerability Index ), any accompanying printed materials, all and any copies of the NatureServe Climate Change Vulnerability Index are owned by NatureServe. The NatureServe Climate Change Vulnerability Index is protected by copyright laws and international treaty provisions as well as by other intellectual property laws and treaties. Therefore, you must treat the NatureServe Climate Change Vulnerability Index like any other copyrighted material."]
[]
[]
["WARRANTY "]
["NatureServe expressly disclaims any warranty for the NatureServe Climate Change Vulnerability Index. The NatureServe Climate Change Vulnerability Index and any related documentation is provided \"as is\" without warranty of any kind, either express or implied, including, without limitation, the implied warranties or merchantability, fitness for a particular purpose, or non infringement. The entire risk arising out of use or performance of the NatureServe Climate Change Vulnerability Index remains with the user.   More information about the NatureServe Climate Change Vulnerability Index can be found  at www.natureserve.org/climatechange."]
[]
["LIABILITY"]
["In no event shall NatureServe be liable for any damages whatsoever (including, without limitation, damages for loss of business profits, business interruption, loss of business information, or any other financial loss) arising out of the use of or inability to use the NatureServe Climate Change Vulnerability Index, even if NatureServe has been advised of the possibility of such damages."]

{"sheet":"Calculations","index":7,"n_rows":66,"n_cols":21,"rows_kept":66,"cut":false,"hidden":true,"merged":[[6,12,6,13],[41,4,41,5],[47,7,47,8],[39,4,39,5],[42,4,42,5],[40,4,40,5],[51,2,51,4],[3,4,3,9],[33,4,33,6],[38,4,38,5],[35,4,35,6],[34,4,34,6]]}
[]
[null,null,null,null,"Number of Factors:","B:",4,"C:",16,"D:",4]
[]
[null,null,null,null,{"$f":"Calculator!B43","v":"Effect on Vulnerability"},null,null,null,null,null,null,null,null,null,null,"Number of Pixels/Percent"]
["Factor","Boxes checked","Expo-sure","Score",{"$f":"Calculator!B44","v":"Greatly increase"},{"$f":"Calculator!C44","v":"Increase"},{"$f":"Calculator!D44","v":"Somewhat increase"},{"$f":"Calculator!E44","v":"Neutral"},{"$f":"Calculator!F44","v":"Somewhat decrease"},{"$f":"Calculator!G44","v":"Decrease"},{"$f":"Calculator!H44","v":"Unknown"},null,null,null,null,"Temperature",null,null,"Hamon Moisture Metric"]
["B1",{"$f":"SUM(E6:J6)","v":0},1,{"$f":"IF(K6<1,C6*SUM(3*E6,2*F6,1*G6,-1*I6,-2*J6)/B6,0)","v":0},{"$f":"IF(Calculator!B45=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C45=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D45=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E45=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F45=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H45=\"x\",1,0)","v":1},null,null,null,null,"High",{"$f":"Calculator!E31/100","v":0},null,"Very High",{"$f":"Calculator!K31/100","v":0}]
["B2a",0,{"$f":"$N$13","v":0.36499999999999999},{"$f":"IF(K7<1,C7*SUM(3*E7,2*F7,1*G7,-1*I7,-2*J7)/B7,0)","v":0},{"$f":"IF(Calculator!B47=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C47=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D47=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E47=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H47=\"x\",1,0)","v":1},null,"Exposure",null,null,"Med High",{"$f":"Calculator!E32/100","v":0},null,"High",{"$f":"Calculator!K32/100","v":0}]
["B2b",0,{"$f":"$N$13","v":0.36499999999999999},0,{"$f":"IF(Calculator!B48=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C48=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D48=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E48=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H48=\"x\",1,0)","v":1},null,"Temp:",{"$f":"IF(Q11=\"High\",2,IF(Q11=\"med high\",1.6,IF(Q11=\"Med Low\",1.2,IF(Q11=\"low\",0.8,0.4))))","v":0.4},null,"Med Low",{"$f":"Calculator!E33/100","v":0},null,"Med High",{"$f":"Calculator!K33/100","v":0}]
["B3",0,{"$f":"$N$13","v":0.36499999999999999},{"$f":"IF(K9<1,C9*SUM(3*E9,2*F9,1*G9,-1*I9,-2*J9)/B9,0)","v":0},null,{"$f":"IF(Calculator!C49=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D49=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E49=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F49=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G49=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H49=\"x\",1,0)","v":1},null,"T cave adj:",{"$f":"IF(Calculator!I18=\"X\",Calculations!N8/3,Calculations!N8)","v":0.4},null,"Low",{"$f":"Calculator!E34/100","v":0},null,"Med Low",{"$f":"Calculator!K34/100","v":0}]
["C1",0,{"$f":"$N$13","v":0.36499999999999999},0,{"$f":"IF(Calculator!B57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G57=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H57=\"x\",1,0)","v":1},null,"Moist:",{"$f":"IF(T12=\"Very High\",2,IF(T12=\"High\",1.67,IF(T12=\"Med High\",1.33,IF(T12=\"Med Low\",1,IF(T12=\"Low\",0.67,0.33)))))","v":0.33},null,"Insig",{"$f":"Calculator!E35/100","v":0},null,"Low",{"$f":"Calculator!K35/100","v":0}]
["C2ai",0,{"$f":"$N$9","v":0.4},0,{"$f":"IF(Calculator!B60=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C60=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D60=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E60=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F60=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H60=\"x\",1,0)","v":1},null,"M cave adj:",{"$f":"IF(Calculator!I18=\"X\",Calculations!N10/3,Calculations!N10)","v":0.33},null,"Overall:",{"$f":"IF(Q6>=0.75,\"High\",IF(SUM(Q6:Q7)>=0.6,\"Med High\",IF(SUM(Q6:Q8)>=0.4,\"Med Low\",IF(SUM(Q6:Q9)>=0.2,\"Low\",\"Insig\"))))","v":"Insig"},null,"Insig",{"$f":"Calculator!K36/100","v":0}]
["C2aii",0,{"$f":"$N$9","v":0.4},0,{"$f":"IF(Calculator!B61=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C61=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D61=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E61=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F61=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H61=\"x\",1,0)","v":1},null,"Comb:",{"$f":"AVERAGE(N8,N10)","v":0.36499999999999999},null,null,null,null,"Overall:",{"$f":"IF(T6>=0.8,\"Very High\",IF(SUM(T6:T7)>=0.64,\"High\",IF(SUM(T6:T8)>=0.48,\"Med High\",IF(SUM(T6:T9)>=0.32,\"Med Low\",IF(SUM(T6:T10)>=0.16,\"Low\",\"Insig\")))))","v":"Insig"}]
["C2bi",0,{"$f":"$N$11","v":0.33},0,{"$f":"IF(Calculator!B63=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C63=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D63=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E63=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F63=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H63=\"x\",1,0)","v":1},null,"C cave adj:",{"$f":"IF(Calculator!I18=\"X\",Calculations!N12/3,Calculations!N12)","v":0.36499999999999999}]
["C2bii",0,{"$f":"$N$11","v":0.33},0,{"$f":"IF(Calculator!B64=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C64=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D64=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E64=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F64=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H64=\"x\",1,0)","v":1}]
["C2c",0,{"$f":"$N$13","v":0.36499999999999999},0,null,{"$f":"IF(Calculator!C65=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D65=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E65=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F65=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G65=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H65=\"x\",1,0)","v":1}]
["C2d",0,{"$f":"$N$13","v":0.36499999999999999},0,{"$f":"IF(Calculator!B66=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C66=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D66=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E66=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H66=\"x\",1,0)","v":1}]
["C3",0,0.36499999999999999,0,null,{"$f":"IF(Calculator!C67=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D67=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E67=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F67=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G67=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H67=\"x\",1,0)","v":1}]
["C4a",0,0.36499999999999999,0,{"$f":"IF(Calculator!B69=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C69=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D69=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E69=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H69=\"x\",1,0)","v":1}]
["C4b",0,0.36499999999999999,{"$f":"IF(PlantAnimal=\"A\",IF(K19<1,C19*SUM(3*E19,2*F19,1*G19,-1*I19,-2*J19)/B19,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF(Calculator!C70=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D70=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E70=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F70=\"x\",1,0)","v":0},null,{"$f":"IF(PlantAnimal=\"A\",IF(Calculator!H70=\"x\",1,0),1)","v":{"$error":"#N/A"}},"Animals"]
["C4c",0,0.36499999999999999,{"$f":"IF(PlantAnimal=\"P\",IF(K20<1,C20*SUM(3*E20,2*F20,1*G20,-1*I20,-2*J20)/B20,0),0)","v":{"$error":"#N/A"}},null,{"$f":"IF(Calculator!C71=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D71=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E71=\"x\",1,0)","v":0},null,null,{"$f":"IF(PlantAnimal=\"P\",IF(Calculator!H71=\"x\",1,0),1)","v":{"$error":"#N/A"}},"Plants",null,"Table for Calculating Combined Index"]
["C4d",0,0.36499999999999999,0,null,{"$f":"IF(Calculator!C72=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D72=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E72=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H72=\"x\",1,0)","v":1},null,null,null,null,null,null,"B-C"]
["C4e",0,0.36499999999999999,0,null,{"$f":"IF(Calculator!C73=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D73=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E73=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H73=\"x\",1,0)","v":1},null,null,null,null,"EV","HV","MV","PS","IL","IE"]
["C5a",0,0.36499999999999999,0,null,{"$f":"IF(Calculator!C75=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D75=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E75=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F75=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H75=\"x\",1,0)","v":1},null,null,null,"EV","EV","EV","HV","HV","MV","EV"]
["C5b",0,0.36499999999999999,{"$f":"IF(K23=1,IF(K24<1,C24*SUM(3*E24,2*F24,1*G24,-1*I24,-2*J24)/B24,0),0)","v":0},null,{"$f":"IF(Calculator!C76=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D76=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E76=\"x\",1,0)","v":0},null,null,{"$f":"IF(K23=1,IF(Calculator!H76=\"x\",1,0),1)","v":1},"Only if 5a is unk",null,null,"HV","EV","HV","HV","MV","PS","HV"]
["C6",0,0.36499999999999999,0,null,{"$f":"IF(Calculator!C77=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D77=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E77=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F77=\"x\",1,0)","v":0},null,{"$f":"IF(Calculator!H77=\"x\",1,0)","v":1},null,null,"D","MV","HV","HV","MV","MV","PS","MV"]
[null,null,"B-C Subscore:",{"$f":"SUM(D6:D25)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"PS","HV","MV","MV","PS","IL","PS"]
["D1",{"$f":"SUM(E27:J27)","v":0},1,{"$f":"IF(K27<1,SUM(3*E27,2*F27,1*G27,-1*I27,-2*J27)/COUNTIF(Calculator!B85:G85,\"x\"),0)","v":0},{"$f":"IF(Calculator!B85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G85=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H85=\"x\",1,0)","v":1},null,null,null,"IL","MV","PS","PS","IL","IL","IL"]
["D2",{"$f":"SUM(E28:J28)","v":0},1,{"$f":"IF(K28<1,SUM(3*E28,2*F28,1*G28,-1*I28,-2*J28)/COUNTIF(Calculator!B86:G86,\"x\"),0)","v":0},{"$f":"IF(Calculator!B86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!F86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!G86=\"x\",1,0)","v":0},{"$f":"IF(Calculator!H86=\"x\",1,0)","v":1},null,null,null,"IE","EV","HV","MV","PS","IL","IE"]
["D3",{"$f":"SUM(E29:J29)","v":0},1,{"$f":"IF(K29<1,SUM(3*E29,2*F29,1*G29,-1*I29,-2*J29)/COUNTIF(Calculator!B87:G87,\"x\"),0)","v":0},{"$f":"IF(Calculator!B87=\"x\",1,0)","v":0},{"$f":"IF(Calculator!C87=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D87=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E87=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H87=\"x\",1,0)","v":1}]
["D4",{"$f":"SUM(E30:J30)","v":0},1,{"$f":"IF(K30<1,SUM(2*F30,1*G30,-1*I30,-2*J30)/COUNTIF(Calculator!B88:G88,\"x\"),0)","v":0},null,{"$f":"IF(Calculator!C88=\"x\",1,0)","v":0},{"$f":"IF(Calculator!D88=\"x\",1,0)","v":0},{"$f":"IF(Calculator!E88=\"x\",1,0)","v":0},null,null,{"$f":"IF(Calculator!H88=\"x\",1,0)","v":1}]
[null,null,"D Subscore:",{"$f":"SUM(D27:D30)","v":0}]
[]
[]
[null,null,null,null,"Number of B Factors with Data:",null,null,{"$f":"G2-COUNTIF(K6:K9,1)","v":0}]
[null,null,null,null,"Number of C Factors with Data:",null,null,{"$f":"I2-COUNTIF(K10:K25,1)","v":2},null,"Combine B-C and D scores",null,null,null,null,null,null,"Taxonomic Groups List","Plant/Animal",null,"Entry Values"]
[null,null,null,null,"Number of D Factors with Data:",null,null,{"$f":"K2-COUNTIF(K27:K30,1)","v":0},null,"Index for Factors B-C:",null,{"$f":"IF(H34<3,\"IE\",IF(H35<10,\"IE\",IF(D26>G39,\"EV\",IF(D26>G40,\"HV\",IF(D26>G41,\"MV\",IF(D26>G43,\"PS\",\"IL\"))))))","v":"IE"},null,null,null,null,"Vascular Plant","P",null,"X"]
[null,null,null,null,null,null,null,null,null,"Index for Factor D:",null,{"$f":"IF(H36<1,\"IE\",IF(D31>=H39,\"EV\",IF(D31>=H40,\"HV\",IF(D31>=H41,\"MV\",IF(D31>=H43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(L37=\"EV\",1,IF(L37=\"HV\",2,IF(L37=\"MV\",3,IF(L37=\"PS\",4,IF(L37=\"IL\",5,6)))))","v":6},null,null,null,"Nonvascular Plant","P",null,"x"]
[null,null,null,null,"Threshold scores",null,"B-C","D",null,"Combined Index:",null,{"$f":"IF(K47=TRUE,HLOOKUP(L36,P22:U28,M37+1,FALSE),\"IE\")","v":"IE"},null,null,null,null,"Lichen","P"]
[null,null,null,null,"Extremely Vulnerable",null,10,6,null,null,null,null,null,null,null,null,"Invert-Insect","A"]
[null,null,null,null,"Highly Vulnerable",null,7,4,null,"Sufficient data?",null,null,null,null,null,null,"Invert-Mollusk","A",null,"Relation between Species' Range and Assessment Area"]
[null,null,null,null,"Moderately Vulnerable",null,4,2,null,"Clim Data:",{"$f":"IF(Calculator!E36=100,IF(Calculator!K37=100,TRUE,FALSE),FALSE)","v":false},null,null,null,null,null,"Invert-Other","A",null,"Southern edge of range"]
[null,null,null,null,"Presumed Stable",null,null,null,null,"B-C Data:",{"$f":"IF(H34>2,IF(H35>9,TRUE,FALSE),FALSE)","v":false},null,null,null,null,null,"Fish","A",null,"Northern edge of range"]
[null,null,null,null,"Increase Likely",null,-2,-1,null,"Geo Area:",{"$f":"IF(Area=\"\",FALSE,TRUE)","v":false},null,null,null,null,null,"Amphibian","A",null,"Center of range"]
[null,null,null,null,null,null,null,null,null,"Sp Name:",{"$f":"IF(Species=\"\",FALSE,TRUE)","v":false},null,null,null,null,null,"Reptile","A",null,"Entire range"]
[null,null,null,null,null,null,null,null,null,"Tax grp:",{"$f":"IF(Group=\"\",FALSE,TRUE)","v":false},null,null,null,null,null,"Mammal","A",null,"East/west edge of range"]
[null,null,null,null,null,null,null,null,null,"Rnge rel:",{"$f":"IF(RangeRel=\"\",FALSE,TRUE)","v":false},null,null,null,null,null,"Bird","A"]
[null,null,null,null,null,null,null,null,null,"Suf data?",{"$f":"IF(COUNTIF(K41:K46,FALSE)>0,FALSE,TRUE)","v":false},null,null,null,null,null,null,null,null,"Relation to Specific Climate Envelope"]
["Vulnerability to Dispersal in/out of Assessment Area",null,null,null,null,null,null,"Conducive to Dispersal",null,null,null,null,null,null,null,null,"Plant/Animal:",{"$f":"VLOOKUP(Calculator!E14,TaxaLookup,2,FALSE)","v":{"$error":"#N/A"}},null,"Tightly linked"]
[null,"Extreme","Near Extreme",null,null,null,null,"Out","In",null,null,null,null,null,null,null,null,null,null,"Moderately linked"]
["∆ Climate:",{"$f":"SUM(Calculator!E31,Calculator!K31,Calculator!K32)/2","v":0},{"$f":"SUM(Calculator!E32,Calculator!K33)/2","v":0},null,null,null,null,{"$f":"IF((B50/100+C50/200)>0.1,TRUE)","v":false},{"$f":"IF((B50/100+C50/200)>0.1,TRUE)","v":false},null,null,null,null,null,null,null,null,null,null,"Loosely linked"]
[]
["Orientation:",null,{"$f":"Calculator!G16","v":0},null,null,null,null,{"$f":"IF(LEFT(C52,2)=\"so\",TRUE,IF(LEFT(C52,2)=\"en\",TRUE))","v":false},{"$f":"IF(LEFT(C52,2)=\"no\",TRUE)","v":false},null,null,null,null,null,null,null,"Effect on Vulnerability Levels"]
[null,"GI","Inc","SI","N","SD","Dec",null,null,null,null,null,null,null,null,null,1,"GI","Greatly increase",1]
["Natl Barrs:",{"$f":"E7","v":0},0,0,0,null,null,{"$f":"IF(E54=1,TRUE,IF(F54=1,TRUE,IF(D54=1,TRUE)))","v":false},{"$f":"IF(E54=1,TRUE,IF(F54=1,TRUE,IF(D54=1,TRUE)))","v":false},null,null,null,null,null,null,null,2,"Inc","Increase",2]
["Anth Barrs:",0,0,0,0,null,null,{"$f":"IF(E55=1,TRUE,IF(F55=1,TRUE,IF(D55=1,TRUE)))","v":false},null,null,null,null,null,null,null,null,3,"SI","Somewhat increase",3]
["Dispersal:",{"$f":"E10","v":0},0,0,0,0,0,{"$f":"IF(G56=1,TRUE,IF(F56=1,TRUE,IF(E56=1,TRUE)))","v":false},{"$f":"IF(G56=1,TRUE,IF(F56=1,TRUE,IF(E56=1,TRUE)))","v":false},"(Considered in || with other factors)",null,null,null,null,null,null,4,"N","Neutral",4]
["Rnge Modl:",{"$f":"E28","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,5,"SD","Somewhat decrease",5]
[null,null,null,null,null,null,"Conclusion:",{"$f":"IF(COUNTIF(H50:H56,FALSE)>0,IF(B57=1,IF(H52=TRUE,TRUE),IF(C57=1,IF(H52=TRUE,TRUE),FALSE)),TRUE)","v":false},{"$f":"IF(COUNTIF(I50:I56,FALSE)>0,IF(B57=1,IF(I52=TRUE,TRUE),IF(C57=1,IF(I52=TRUE,TRUE),FALSE)),TRUE)","v":false},null,null,null,null,null,null,null,6,"Dec","Decrease",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"U","Unknown",7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Very High","VH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High","High"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moderate","Mod"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"—-","—-"]

{"sheet":"Monte carlo1","index":8,"n_rows":1005,"n_cols":6,"rows_kept":1005,"cut":false,"hidden":true,"merged":[]}
["Monte Carlo Simulation of Vulnerability Score"]
[]
["Monte Carlo repetitions on MC3 worksheet"]
[]
["Repetition","Ref Row","Score",null,"Summary","#"]
[1,0,{"$f":"OFFSET('MC3'!M34,B6,0)","v":"IE"},null,"EV",{"$f":"IF(Calculations!K47=TRUE,COUNTIF(C$6:C$1005,\"ev\")/10,0)","v":0}]
[2,33,{"$f":"OFFSET('MC3'!$M$34,B7,0)","v":"IE"},null,"HV",{"$f":"IF(Calculations!K47=TRUE,COUNTIF(C$6:C$1005,\"hv\")/10,0)","v":0}]
[3,66,{"$f":"OFFSET('MC3'!$M$34,B8,0)","v":"IE"},null,"MV",{"$f":"IF(Calculations!K47=TRUE,COUNTIF(C$6:C$1005,\"mv\")/10,0)","v":0}]
[4,99,{"$f":"OFFSET('MC3'!$M$34,B9,0)","v":"IE"},null,"PS",{"$f":"IF(Calculations!K47=TRUE,COUNTIF(C$6:C$1005,\"ps\")/10,0)","v":0}]
[5,132,{"$f":"OFFSET('MC3'!$M$34,B10,0)","v":"IE"},null,"IL",{"$f":"IF(Calculations!K47=TRUE,COUNTIF(C$6:C$1005,\"il\")/10,0)","v":0}]
[6,165,{"$f":"OFFSET('MC3'!$M$34,B11,0)","v":"IE"}]
[7,198,{"$f":"OFFSET('MC3'!$M$34,B12,0)","v":"IE"},null,"Confidence Score"]
[8,231,{"$f":"OFFSET('MC3'!$M$34,B13,0)","v":"IE"},null,{"$f":"IF(Calculations!L38=\"ie\",\"—-\",IF(Calculations!L38=\"ev\",'Monte carlo1'!F6,IF(Calculations!L38=\"hv\",'Monte carlo1'!F7,IF(Calculations!L38=\"mv\",'Monte carlo1'!F8,IF(Calculations!L38=\"ps\",'Monte carlo1'!F9,'Monte carlo1'!F10)))))","v":"—-"}]
[9,264,{"$f":"OFFSET('MC3'!$M$34,B14,0)","v":"IE"}]
[10,297,{"$f":"OFFSET('MC3'!$M$34,B15,0)","v":"IE"}]
[11,330,{"$f":"OFFSET('MC3'!$M$34,B16,0)","v":"IE"}]
[12,363,{"$f":"OFFSET('MC3'!$M$34,B17,0)","v":"IE"}]
[13,396,{"$f":"OFFSET('MC3'!$M$34,B18,0)","v":"IE"}]
[14,429,{"$f":"OFFSET('MC3'!$M$34,B19,0)","v":"IE"}]
[15,462,{"$f":"OFFSET('MC3'!$M$34,B20,0)","v":"IE"}]
[16,495,{"$f":"OFFSET('MC3'!$M$34,B21,0)","v":"IE"}]
[17,528,{"$f":"OFFSET('MC3'!$M$34,B22,0)","v":"IE"}]
[18,561,{"$f":"OFFSET('MC3'!$M$34,B23,0)","v":"IE"}]
[19,594,{"$f":"OFFSET('MC3'!$M$34,B24,0)","v":"IE"}]
[20,627,{"$f":"OFFSET('MC3'!$M$34,B25,0)","v":"IE"}]
[21,660,{"$f":"OFFSET('MC3'!$M$34,B26,0)","v":"IE"}]
[22,693,{"$f":"OFFSET('MC3'!$M$34,B27,0)","v":"IE"}]
[23,726,{"$f":"OFFSET('MC3'!$M$34,B28,0)","v":"IE"}]
[24,759,{"$f":"OFFSET('MC3'!$M$34,B29,0)","v":"IE"}]
[25,792,{"$f":"OFFSET('MC3'!$M$34,B30,0)","v":"IE"}]
[26,825,{"$f":"OFFSET('MC3'!$M$34,B31,0)","v":"IE"}]
[27,858,{"$f":"OFFSET('MC3'!$M$34,B32,0)","v":"IE"}]
[28,891,{"$f":"OFFSET('MC3'!$M$34,B33,0)","v":"IE"}]
[29,924,{"$f":"OFFSET('MC3'!$M$34,B34,0)","v":"IE"}]
[30,957,{"$f":"OFFSET('MC3'!$M$34,B35,0)","v":"IE"}]
[31,990,{"$f":"OFFSET('MC3'!$M$34,B36,0)","v":"IE"}]
[32,1023,{"$f":"OFFSET('MC3'!$M$34,B37,0)","v":"IE"}]
[33,1056,{"$f":"OFFSET('MC3'!$M$34,B38,0)","v":"IE"}]
[34,1089,{"$f":"OFFSET('MC3'!$M$34,B39,0)","v":"IE"}]
[35,1122,{"$f":"OFFSET('MC3'!$M$34,B40,0)","v":"IE"}]
[36,1155,{"$f":"OFFSET('MC3'!$M$34,B41,0)","v":"IE"}]
[37,1188,{"$f":"OFFSET('MC3'!$M$34,B42,0)","v":"IE"}]
[38,1221,{"$f":"OFFSET('MC3'!$M$34,B43,0)","v":"IE"}]
[39,1254,{"$f":"OFFSET('MC3'!$M$34,B44,0)","v":"IE"}]
[40,1287,{"$f":"OFFSET('MC3'!$M$34,B45,0)","v":"IE"}]
[41,1320,{"$f":"OFFSET('MC3'!$M$34,B46,0)","v":"IE"}]
[42,1353,{"$f":"OFFSET('MC3'!$M$34,B47,0)","v":"IE"}]
[43,1386,{"$f":"OFFSET('MC3'!$M$34,B48,0)","v":"IE"}]
[44,1419,{"$f":"OFFSET('MC3'!$M$34,B49,0)","v":"IE"}]
[45,1452,{"$f":"OFFSET('MC3'!$M$34,B50,0)","v":"IE"}]
[46,1485,{"$f":"OFFSET('MC3'!$M$34,B51,0)","v":"IE"}]
[47,1518,{"$f":"OFFSET('MC3'!$M$34,B52,0)","v":"IE"}]
[48,1551,{"$f":"OFFSET('MC3'!$M$34,B53,0)","v":"IE"}]
[49,1584,{"$f":"OFFSET('MC3'!$M$34,B54,0)","v":"IE"}]
[50,1617,{"$f":"OFFSET('MC3'!$M$34,B55,0)","v":"IE"}]
[51,1650,{"$f":"OFFSET('MC3'!$M$34,B56,0)","v":"IE"}]
[52,1683,{"$f":"OFFSET('MC3'!$M$34,B57,0)","v":"IE"}]
[53,1716,{"$f":"OFFSET('MC3'!$M$34,B58,0)","v":"IE"}]
[54,1749,{"$f":"OFFSET('MC3'!$M$34,B59,0)","v":"IE"}]
[55,1782,{"$f":"OFFSET('MC3'!$M$34,B60,0)","v":"IE"}]
[56,1815,{"$f":"OFFSET('MC3'!$M$34,B61,0)","v":"IE"}]
[57,1848,{"$f":"OFFSET('MC3'!$M$34,B62,0)","v":"IE"}]
[58,1881,{"$f":"OFFSET('MC3'!$M$34,B63,0)","v":"IE"}]
[59,1914,{"$f":"OFFSET('MC3'!$M$34,B64,0)","v":"IE"}]
[60,1947,{"$f":"OFFSET('MC3'!$M$34,B65,0)","v":"IE"}]
[61,1980,{"$f":"OFFSET('MC3'!$M$34,B66,0)","v":"IE"}]
[62,2013,{"$f":"OFFSET('MC3'!$M$34,B67,0)","v":"IE"}]
[63,2046,{"$f":"OFFSET('MC3'!$M$34,B68,0)","v":"IE"}]
[64,2079,{"$f":"OFFSET('MC3'!$M$34,B69,0)","v":"IE"}]
[65,2112,{"$f":"OFFSET('MC3'!$M$34,B70,0)","v":"IE"}]
[66,2145,{"$f":"OFFSET('MC3'!$M$34,B71,0)","v":"IE"}]
[67,2178,{"$f":"OFFSET('MC3'!$M$34,B72,0)","v":"IE"}]
[68,2211,{"$f":"OFFSET('MC3'!$M$34,B73,0)","v":"IE"}]
[69,2244,{"$f":"OFFSET('MC3'!$M$34,B74,0)","v":"IE"}]
[70,2277,{"$f":"OFFSET('MC3'!$M$34,B75,0)","v":"IE"}]
[71,2310,{"$f":"OFFSET('MC3'!$M$34,B76,0)","v":"IE"}]
[72,2343,{"$f":"OFFSET('MC3'!$M$34,B77,0)","v":"IE"}]
[73,2376,{"$f":"OFFSET('MC3'!$M$34,B78,0)","v":"IE"}]
[74,2409,{"$f":"OFFSET('MC3'!$M$34,B79,0)","v":"IE"}]
[75,2442,{"$f":"OFFSET('MC3'!$M$34,B80,0)","v":"IE"}]
[76,2475,{"$f":"OFFSET('MC3'!$M$34,B81,0)","v":"IE"}]
[77,2508,{"$f":"OFFSET('MC3'!$M$34,B82,0)","v":"IE"}]
[78,2541,{"$f":"OFFSET('MC3'!$M$34,B83,0)","v":"IE"}]
[79,2574,{"$f":"OFFSET('MC3'!$M$34,B84,0)","v":"IE"}]
[80,2607,{"$f":"OFFSET('MC3'!$M$34,B85,0)","v":"IE"}]
[81,2640,{"$f":"OFFSET('MC3'!$M$34,B86,0)","v":"IE"}]
[82,2673,{"$f":"OFFSET('MC3'!$M$34,B87,0)","v":"IE"}]
[83,2706,{"$f":"OFFSET('MC3'!$M$34,B88,0)","v":"IE"}]
[84,2739,{"$f":"OFFSET('MC3'!$M$34,B89,0)","v":"IE"}]
[85,2772,{"$f":"OFFSET('MC3'!$M$34,B90,0)","v":"IE"}]
[86,2805,{"$f":"OFFSET('MC3'!$M$34,B91,0)","v":"IE"}]
[87,2838,{"$f":"OFFSET('MC3'!$M$34,B92,0)","v":"IE"}]
[88,2871,{"$f":"OFFSET('MC3'!$M$34,B93,0)","v":"IE"}]
[89,2904,{"$f":"OFFSET('MC3'!$M$34,B94,0)","v":"IE"}]
[90,2937,{"$f":"OFFSET('MC3'!$M$34,B95,0)","v":"IE"}]
[91,2970,{"$f":"OFFSET('MC3'!$M$34,B96,0)","v":"IE"}]
[92,3003,{"$f":"OFFSET('MC3'!$M$34,B97,0)","v":"IE"}]
[93,3036,{"$f":"OFFSET('MC3'!$M$34,B98,0)","v":"IE"}]
[94,3069,{"$f":"OFFSET('MC3'!$M$34,B99,0)","v":"IE"}]
[95,3102,{"$f":"OFFSET('MC3'!$M$34,B100,0)","v":"IE"}]
[96,3135,{"$f":"OFFSET('MC3'!$M$34,B101,0)","v":"IE"}]
[97,3168,{"$f":"OFFSET('MC3'!$M$34,B102,0)","v":"IE"}]
[98,3201,{"$f":"OFFSET('MC3'!$M$34,B103,0)","v":"IE"}]
[99,3234,{"$f":"OFFSET('MC3'!$M$34,B104,0)","v":"IE"}]
[100,3267,{"$f":"OFFSET('MC3'!$M$34,B105,0)","v":"IE"}]
[101,3300,{"$f":"OFFSET('MC3'!$M$34,B106,0)","v":"IE"}]
[102,3333,{"$f":"OFFSET('MC3'!$M$34,B107,0)","v":"IE"}]
[103,3366,{"$f":"OFFSET('MC3'!$M$34,B108,0)","v":"IE"}]
[104,3399,{"$f":"OFFSET('MC3'!$M$34,B109,0)","v":"IE"}]
[105,3432,{"$f":"OFFSET('MC3'!$M$34,B110,0)","v":"IE"}]
[106,3465,{"$f":"OFFSET('MC3'!$M$34,B111,0)","v":"IE"}]
[107,3498,{"$f":"OFFSET('MC3'!$M$34,B112,0)","v":"IE"}]
[108,3531,{"$f":"OFFSET('MC3'!$M$34,B113,0)","v":"IE"}]
[109,3564,{"$f":"OFFSET('MC3'!$M$34,B114,0)","v":"IE"}]
[110,3597,{"$f":"OFFSET('MC3'!$M$34,B115,0)","v":"IE"}]
[111,3630,{"$f":"OFFSET('MC3'!$M$34,B116,0)","v":"IE"}]
[112,3663,{"$f":"OFFSET('MC3'!$M$34,B117,0)","v":"IE"}]
[113,3696,{"$f":"OFFSET('MC3'!$M$34,B118,0)","v":"IE"}]
[114,3729,{"$f":"OFFSET('MC3'!$M$34,B119,0)","v":"IE"}]
[115,3762,{"$f":"OFFSET('MC3'!$M$34,B120,0)","v":"IE"}]
[116,3795,{"$f":"OFFSET('MC3'!$M$34,B121,0)","v":"IE"}]
[117,3828,{"$f":"OFFSET('MC3'!$M$34,B122,0)","v":"IE"}]
[118,3861,{"$f":"OFFSET('MC3'!$M$34,B123,0)","v":"IE"}]
[119,3894,{"$f":"OFFSET('MC3'!$M$34,B124,0)","v":"IE"}]
[120,3927,{"$f":"OFFSET('MC3'!$M$34,B125,0)","v":"IE"}]
[121,3960,{"$f":"OFFSET('MC3'!$M$34,B126,0)","v":"IE"}]
[122,3993,{"$f":"OFFSET('MC3'!$M$34,B127,0)","v":"IE"}]
[123,4026,{"$f":"OFFSET('MC3'!$M$34,B128,0)","v":"IE"}]
[124,4059,{"$f":"OFFSET('MC3'!$M$34,B129,0)","v":"IE"}]
[125,4092,{"$f":"OFFSET('MC3'!$M$34,B130,0)","v":"IE"}]
[126,4125,{"$f":"OFFSET('MC3'!$M$34,B131,0)","v":"IE"}]
[127,4158,{"$f":"OFFSET('MC3'!$M$34,B132,0)","v":"IE"}]
[128,4191,{"$f":"OFFSET('MC3'!$M$34,B133,0)","v":"IE"}]
[129,4224,{"$f":"OFFSET('MC3'!$M$34,B134,0)","v":"IE"}]
[130,4257,{"$f":"OFFSET('MC3'!$M$34,B135,0)","v":"IE"}]
[131,4290,{"$f":"OFFSET('MC3'!$M$34,B136,0)","v":"IE"}]
[132,4323,{"$f":"OFFSET('MC3'!$M$34,B137,0)","v":"IE"}]
[133,4356,{"$f":"OFFSET('MC3'!$M$34,B138,0)","v":"IE"}]
[134,4389,{"$f":"OFFSET('MC3'!$M$34,B139,0)","v":"IE"}]
[135,4422,{"$f":"OFFSET('MC3'!$M$34,B140,0)","v":"IE"}]
[136,4455,{"$f":"OFFSET('MC3'!$M$34,B141,0)","v":"IE"}]
[137,4488,{"$f":"OFFSET('MC3'!$M$34,B142,0)","v":"IE"}]
[138,4521,{"$f":"OFFSET('MC3'!$M$34,B143,0)","v":"IE"}]
[139,4554,{"$f":"OFFSET('MC3'!$M$34,B144,0)","v":"IE"}]
[140,4587,{"$f":"OFFSET('MC3'!$M$34,B145,0)","v":"IE"}]
[141,4620,{"$f":"OFFSET('MC3'!$M$34,B146,0)","v":"IE"}]
[142,4653,{"$f":"OFFSET('MC3'!$M$34,B147,0)","v":"IE"}]
[143,4686,{"$f":"OFFSET('MC3'!$M$34,B148,0)","v":"IE"}]
[144,4719,{"$f":"OFFSET('MC3'!$M$34,B149,0)","v":"IE"}]
[145,4752,{"$f":"OFFSET('MC3'!$M$34,B150,0)","v":"IE"}]
[146,4785,{"$f":"OFFSET('MC3'!$M$34,B151,0)","v":"IE"}]
[147,4818,{"$f":"OFFSET('MC3'!$M$34,B152,0)","v":"IE"}]
[148,4851,{"$f":"OFFSET('MC3'!$M$34,B153,0)","v":"IE"}]
[149,4884,{"$f":"OFFSET('MC3'!$M$34,B154,0)","v":"IE"}]
[150,4917,{"$f":"OFFSET('MC3'!$M$34,B155,0)","v":"IE"}]
[151,4950,{"$f":"OFFSET('MC3'!$M$34,B156,0)","v":"IE"}]
[152,4983,{"$f":"OFFSET('MC3'!$M$34,B157,0)","v":"IE"}]
[153,5016,{"$f":"OFFSET('MC3'!$M$34,B158,0)","v":"IE"}]
[154,5049,{"$f":"OFFSET('MC3'!$M$34,B159,0)","v":"IE"}]
[155,5082,{"$f":"OFFSET('MC3'!$M$34,B160,0)","v":"IE"}]
[156,5115,{"$f":"OFFSET('MC3'!$M$34,B161,0)","v":"IE"}]
[157,5148,{"$f":"OFFSET('MC3'!$M$34,B162,0)","v":"IE"}]
[158,5181,{"$f":"OFFSET('MC3'!$M$34,B163,0)","v":"IE"}]
[159,5214,{"$f":"OFFSET('MC3'!$M$34,B164,0)","v":"IE"}]
[160,5247,{"$f":"OFFSET('MC3'!$M$34,B165,0)","v":"IE"}]
[161,5280,{"$f":"OFFSET('MC3'!$M$34,B166,0)","v":"IE"}]
[162,5313,{"$f":"OFFSET('MC3'!$M$34,B167,0)","v":"IE"}]
[163,5346,{"$f":"OFFSET('MC3'!$M$34,B168,0)","v":"IE"}]
[164,5379,{"$f":"OFFSET('MC3'!$M$34,B169,0)","v":"IE"}]
[165,5412,{"$f":"OFFSET('MC3'!$M$34,B170,0)","v":"IE"}]
[166,5445,{"$f":"OFFSET('MC3'!$M$34,B171,0)","v":"IE"}]
[167,5478,{"$f":"OFFSET('MC3'!$M$34,B172,0)","v":"IE"}]
[168,5511,{"$f":"OFFSET('MC3'!$M$34,B173,0)","v":"IE"}]
[169,5544,{"$f":"OFFSET('MC3'!$M$34,B174,0)","v":"IE"}]
[170,5577,{"$f":"OFFSET('MC3'!$M$34,B175,0)","v":"IE"}]
[171,5610,{"$f":"OFFSET('MC3'!$M$34,B176,0)","v":"IE"}]
[172,5643,{"$f":"OFFSET('MC3'!$M$34,B177,0)","v":"IE"}]
[173,5676,{"$f":"OFFSET('MC3'!$M$34,B178,0)","v":"IE"}]
[174,5709,{"$f":"OFFSET('MC3'!$M$34,B179,0)","v":"IE"}]
[175,5742,{"$f":"OFFSET('MC3'!$M$34,B180,0)","v":"IE"}]
[176,5775,{"$f":"OFFSET('MC3'!$M$34,B181,0)","v":"IE"}]
[177,5808,{"$f":"OFFSET('MC3'!$M$34,B182,0)","v":"IE"}]
[178,5841,{"$f":"OFFSET('MC3'!$M$34,B183,0)","v":"IE"}]
[179,5874,{"$f":"OFFSET('MC3'!$M$34,B184,0)","v":"IE"}]
[180,5907,{"$f":"OFFSET('MC3'!$M$34,B185,0)","v":"IE"}]
[181,5940,{"$f":"OFFSET('MC3'!$M$34,B186,0)","v":"IE"}]
[182,5973,{"$f":"OFFSET('MC3'!$M$34,B187,0)","v":"IE"}]
[183,6006,{"$f":"OFFSET('MC3'!$M$34,B188,0)","v":"IE"}]
[184,6039,{"$f":"OFFSET('MC3'!$M$34,B189,0)","v":"IE"}]
[185,6072,{"$f":"OFFSET('MC3'!$M$34,B190,0)","v":"IE"}]
[186,6105,{"$f":"OFFSET('MC3'!$M$34,B191,0)","v":"IE"}]
[187,6138,{"$f":"OFFSET('MC3'!$M$34,B192,0)","v":"IE"}]
[188,6171,{"$f":"OFFSET('MC3'!$M$34,B193,0)","v":"IE"}]
[189,6204,{"$f":"OFFSET('MC3'!$M$34,B194,0)","v":"IE"}]
[190,6237,{"$f":"OFFSET('MC3'!$M$34,B195,0)","v":"IE"}]
[191,6270,{"$f":"OFFSET('MC3'!$M$34,B196,0)","v":"IE"}]
[192,6303,{"$f":"OFFSET('MC3'!$M$34,B197,0)","v":"IE"}]
[193,6336,{"$f":"OFFSET('MC3'!$M$34,B198,0)","v":"IE"}]
[194,6369,{"$f":"OFFSET('MC3'!$M$34,B199,0)","v":"IE"}]
[195,6402,{"$f":"OFFSET('MC3'!$M$34,B200,0)","v":"IE"}]
[196,6435,{"$f":"OFFSET('MC3'!$M$34,B201,0)","v":"IE"}]
[197,6468,{"$f":"OFFSET('MC3'!$M$34,B202,0)","v":"IE"}]
[198,6501,{"$f":"OFFSET('MC3'!$M$34,B203,0)","v":"IE"}]
[199,6534,{"$f":"OFFSET('MC3'!$M$34,B204,0)","v":"IE"}]
[200,6567,{"$f":"OFFSET('MC3'!$M$34,B205,0)","v":"IE"}]
[201,6600,{"$f":"OFFSET('MC3'!$M$34,B206,0)","v":"IE"}]
[202,6633,{"$f":"OFFSET('MC3'!$M$34,B207,0)","v":"IE"}]
[203,6666,{"$f":"OFFSET('MC3'!$M$34,B208,0)","v":"IE"}]
[204,6699,{"$f":"OFFSET('MC3'!$M$34,B209,0)","v":"IE"}]
[205,6732,{"$f":"OFFSET('MC3'!$M$34,B210,0)","v":"IE"}]
[206,6765,{"$f":"OFFSET('MC3'!$M$34,B211,0)","v":"IE"}]
[207,6798,{"$f":"OFFSET('MC3'!$M$34,B212,0)","v":"IE"}]
[208,6831,{"$f":"OFFSET('MC3'!$M$34,B213,0)","v":"IE"}]
[209,6864,{"$f":"OFFSET('MC3'!$M$34,B214,0)","v":"IE"}]
[210,6897,{"$f":"OFFSET('MC3'!$M$34,B215,0)","v":"IE"}]
[211,6930,{"$f":"OFFSET('MC3'!$M$34,B216,0)","v":"IE"}]
[212,6963,{"$f":"OFFSET('MC3'!$M$34,B217,0)","v":"IE"}]
[213,6996,{"$f":"OFFSET('MC3'!$M$34,B218,0)","v":"IE"}]
[214,7029,{"$f":"OFFSET('MC3'!$M$34,B219,0)","v":"IE"}]
[215,7062,{"$f":"OFFSET('MC3'!$M$34,B220,0)","v":"IE"}]
[216,7095,{"$f":"OFFSET('MC3'!$M$34,B221,0)","v":"IE"}]
[217,7128,{"$f":"OFFSET('MC3'!$M$34,B222,0)","v":"IE"}]
[218,7161,{"$f":"OFFSET('MC3'!$M$34,B223,0)","v":"IE"}]
[219,7194,{"$f":"OFFSET('MC3'!$M$34,B224,0)","v":"IE"}]
[220,7227,{"$f":"OFFSET('MC3'!$M$34,B225,0)","v":"IE"}]
[221,7260,{"$f":"OFFSET('MC3'!$M$34,B226,0)","v":"IE"}]
[222,7293,{"$f":"OFFSET('MC3'!$M$34,B227,0)","v":"IE"}]
[223,7326,{"$f":"OFFSET('MC3'!$M$34,B228,0)","v":"IE"}]
[224,7359,{"$f":"OFFSET('MC3'!$M$34,B229,0)","v":"IE"}]
[225,7392,{"$f":"OFFSET('MC3'!$M$34,B230,0)","v":"IE"}]
[226,7425,{"$f":"OFFSET('MC3'!$M$34,B231,0)","v":"IE"}]
[227,7458,{"$f":"OFFSET('MC3'!$M$34,B232,0)","v":"IE"}]
[228,7491,{"$f":"OFFSET('MC3'!$M$34,B233,0)","v":"IE"}]
[229,7524,{"$f":"OFFSET('MC3'!$M$34,B234,0)","v":"IE"}]
[230,7557,{"$f":"OFFSET('MC3'!$M$34,B235,0)","v":"IE"}]
[231,7590,{"$f":"OFFSET('MC3'!$M$34,B236,0)","v":"IE"}]
[232,7623,{"$f":"OFFSET('MC3'!$M$34,B237,0)","v":"IE"}]
[233,7656,{"$f":"OFFSET('MC3'!$M$34,B238,0)","v":"IE"}]
[234,7689,{"$f":"OFFSET('MC3'!$M$34,B239,0)","v":"IE"}]
[235,7722,{"$f":"OFFSET('MC3'!$M$34,B240,0)","v":"IE"}]
[236,7755,{"$f":"OFFSET('MC3'!$M$34,B241,0)","v":"IE"}]
[237,7788,{"$f":"OFFSET('MC3'!$M$34,B242,0)","v":"IE"}]
[238,7821,{"$f":"OFFSET('MC3'!$M$34,B243,0)","v":"IE"}]
[239,7854,{"$f":"OFFSET('MC3'!$M$34,B244,0)","v":"IE"}]
[240,7887,{"$f":"OFFSET('MC3'!$M$34,B245,0)","v":"IE"}]
[241,7920,{"$f":"OFFSET('MC3'!$M$34,B246,0)","v":"IE"}]
[242,7953,{"$f":"OFFSET('MC3'!$M$34,B247,0)","v":"IE"}]
[243,7986,{"$f":"OFFSET('MC3'!$M$34,B248,0)","v":"IE"}]
[244,8019,{"$f":"OFFSET('MC3'!$M$34,B249,0)","v":"IE"}]
[245,8052,{"$f":"OFFSET('MC3'!$M$34,B250,0)","v":"IE"}]
[246,8085,{"$f":"OFFSET('MC3'!$M$34,B251,0)","v":"IE"}]
[247,8118,{"$f":"OFFSET('MC3'!$M$34,B252,0)","v":"IE"}]
[248,8151,{"$f":"OFFSET('MC3'!$M$34,B253,0)","v":"IE"}]
[249,8184,{"$f":"OFFSET('MC3'!$M$34,B254,0)","v":"IE"}]
[250,8217,{"$f":"OFFSET('MC3'!$M$34,B255,0)","v":"IE"}]
[251,8250,{"$f":"OFFSET('MC3'!$M$34,B256,0)","v":"IE"}]
[252,8283,{"$f":"OFFSET('MC3'!$M$34,B257,0)","v":"IE"}]
[253,8316,{"$f":"OFFSET('MC3'!$M$34,B258,0)","v":"IE"}]
[254,8349,{"$f":"OFFSET('MC3'!$M$34,B259,0)","v":"IE"}]
[255,8382,{"$f":"OFFSET('MC3'!$M$34,B260,0)","v":"IE"}]
[256,8415,{"$f":"OFFSET('MC3'!$M$34,B261,0)","v":"IE"}]
[257,8448,{"$f":"OFFSET('MC3'!$M$34,B262,0)","v":"IE"}]
[258,8481,{"$f":"OFFSET('MC3'!$M$34,B263,0)","v":"IE"}]
[259,8514,{"$f":"OFFSET('MC3'!$M$34,B264,0)","v":"IE"}]
[260,8547,{"$f":"OFFSET('MC3'!$M$34,B265,0)","v":"IE"}]
[261,8580,{"$f":"OFFSET('MC3'!$M$34,B266,0)","v":"IE"}]
[262,8613,{"$f":"OFFSET('MC3'!$M$34,B267,0)","v":"IE"}]
[263,8646,{"$f":"OFFSET('MC3'!$M$34,B268,0)","v":"IE"}]
[264,8679,{"$f":"OFFSET('MC3'!$M$34,B269,0)","v":"IE"}]
[265,8712,{"$f":"OFFSET('MC3'!$M$34,B270,0)","v":"IE"}]
[266,8745,{"$f":"OFFSET('MC3'!$M$34,B271,0)","v":"IE"}]
[267,8778,{"$f":"OFFSET('MC3'!$M$34,B272,0)","v":"IE"}]
[268,8811,{"$f":"OFFSET('MC3'!$M$34,B273,0)","v":"IE"}]
[269,8844,{"$f":"OFFSET('MC3'!$M$34,B274,0)","v":"IE"}]
[270,8877,{"$f":"OFFSET('MC3'!$M$34,B275,0)","v":"IE"}]
[271,8910,{"$f":"OFFSET('MC3'!$M$34,B276,0)","v":"IE"}]
[272,8943,{"$f":"OFFSET('MC3'!$M$34,B277,0)","v":"IE"}]
[273,8976,{"$f":"OFFSET('MC3'!$M$34,B278,0)","v":"IE"}]
[274,9009,{"$f":"OFFSET('MC3'!$M$34,B279,0)","v":"IE"}]
[275,9042,{"$f":"OFFSET('MC3'!$M$34,B280,0)","v":"IE"}]
[276,9075,{"$f":"OFFSET('MC3'!$M$34,B281,0)","v":"IE"}]
[277,9108,{"$f":"OFFSET('MC3'!$M$34,B282,0)","v":"IE"}]
[278,9141,{"$f":"OFFSET('MC3'!$M$34,B283,0)","v":"IE"}]
[279,9174,{"$f":"OFFSET('MC3'!$M$34,B284,0)","v":"IE"}]
[280,9207,{"$f":"OFFSET('MC3'!$M$34,B285,0)","v":"IE"}]
[281,9240,{"$f":"OFFSET('MC3'!$M$34,B286,0)","v":"IE"}]
[282,9273,{"$f":"OFFSET('MC3'!$M$34,B287,0)","v":"IE"}]
[283,9306,{"$f":"OFFSET('MC3'!$M$34,B288,0)","v":"IE"}]
[284,9339,{"$f":"OFFSET('MC3'!$M$34,B289,0)","v":"IE"}]
[285,9372,{"$f":"OFFSET('MC3'!$M$34,B290,0)","v":"IE"}]
[286,9405,{"$f":"OFFSET('MC3'!$M$34,B291,0)","v":"IE"}]
[287,9438,{"$f":"OFFSET('MC3'!$M$34,B292,0)","v":"IE"}]
[288,9471,{"$f":"OFFSET('MC3'!$M$34,B293,0)","v":"IE"}]
[289,9504,{"$f":"OFFSET('MC3'!$M$34,B294,0)","v":"IE"}]
[290,9537,{"$f":"OFFSET('MC3'!$M$34,B295,0)","v":"IE"}]
[291,9570,{"$f":"OFFSET('MC3'!$M$34,B296,0)","v":"IE"}]
[292,9603,{"$f":"OFFSET('MC3'!$M$34,B297,0)","v":"IE"}]
[293,9636,{"$f":"OFFSET('MC3'!$M$34,B298,0)","v":"IE"}]
[294,9669,{"$f":"OFFSET('MC3'!$M$34,B299,0)","v":"IE"}]
[295,9702,{"$f":"OFFSET('MC3'!$M$34,B300,0)","v":"IE"}]
[296,9735,{"$f":"OFFSET('MC3'!$M$34,B301,0)","v":"IE"}]
[297,9768,{"$f":"OFFSET('MC3'!$M$34,B302,0)","v":"IE"}]
[298,9801,{"$f":"OFFSET('MC3'!$M$34,B303,0)","v":"IE"}]
[299,9834,{"$f":"OFFSET('MC3'!$M$34,B304,0)","v":"IE"}]
[300,9867,{"$f":"OFFSET('MC3'!$M$34,B305,0)","v":"IE"}]
[301,9900,{"$f":"OFFSET('MC3'!$M$34,B306,0)","v":"IE"}]
[302,9933,{"$f":"OFFSET('MC3'!$M$34,B307,0)","v":"IE"}]
[303,9966,{"$f":"OFFSET('MC3'!$M$34,B308,0)","v":"IE"}]
[304,9999,{"$f":"OFFSET('MC3'!$M$34,B309,0)","v":"IE"}]
[305,10032,{"$f":"OFFSET('MC3'!$M$34,B310,0)","v":"IE"}]
[306,10065,{"$f":"OFFSET('MC3'!$M$34,B311,0)","v":"IE"}]
[307,10098,{"$f":"OFFSET('MC3'!$M$34,B312,0)","v":"IE"}]
[308,10131,{"$f":"OFFSET('MC3'!$M$34,B313,0)","v":"IE"}]
[309,10164,{"$f":"OFFSET('MC3'!$M$34,B314,0)","v":"IE"}]
[310,10197,{"$f":"OFFSET('MC3'!$M$34,B315,0)","v":"IE"}]
[311,10230,{"$f":"OFFSET('MC3'!$M$34,B316,0)","v":"IE"}]
[312,10263,{"$f":"OFFSET('MC3'!$M$34,B317,0)","v":"IE"}]
[313,10296,{"$f":"OFFSET('MC3'!$M$34,B318,0)","v":"IE"}]
[314,10329,{"$f":"OFFSET('MC3'!$M$34,B319,0)","v":"IE"}]
[315,10362,{"$f":"OFFSET('MC3'!$M$34,B320,0)","v":"IE"}]
[316,10395,{"$f":"OFFSET('MC3'!$M$34,B321,0)","v":"IE"}]
[317,10428,{"$f":"OFFSET('MC3'!$M$34,B322,0)","v":"IE"}]
[318,10461,{"$f":"OFFSET('MC3'!$M$34,B323,0)","v":"IE"}]
[319,10494,{"$f":"OFFSET('MC3'!$M$34,B324,0)","v":"IE"}]
[320,10527,{"$f":"OFFSET('MC3'!$M$34,B325,0)","v":"IE"}]
[321,10560,{"$f":"OFFSET('MC3'!$M$34,B326,0)","v":"IE"}]
[322,10593,{"$f":"OFFSET('MC3'!$M$34,B327,0)","v":"IE"}]
[323,10626,{"$f":"OFFSET('MC3'!$M$34,B328,0)","v":"IE"}]
[324,10659,{"$f":"OFFSET('MC3'!$M$34,B329,0)","v":"IE"}]
[325,10692,{"$f":"OFFSET('MC3'!$M$34,B330,0)","v":"IE"}]
[326,10725,{"$f":"OFFSET('MC3'!$M$34,B331,0)","v":"IE"}]
[327,10758,{"$f":"OFFSET('MC3'!$M$34,B332,0)","v":"IE"}]
[328,10791,{"$f":"OFFSET('MC3'!$M$34,B333,0)","v":"IE"}]
[329,10824,{"$f":"OFFSET('MC3'!$M$34,B334,0)","v":"IE"}]
[330,10857,{"$f":"OFFSET('MC3'!$M$34,B335,0)","v":"IE"}]
[331,10890,{"$f":"OFFSET('MC3'!$M$34,B336,0)","v":"IE"}]
[332,10923,{"$f":"OFFSET('MC3'!$M$34,B337,0)","v":"IE"}]
[333,10956,{"$f":"OFFSET('MC3'!$M$34,B338,0)","v":"IE"}]
[334,10989,{"$f":"OFFSET('MC3'!$M$34,B339,0)","v":"IE"}]
[335,11022,{"$f":"OFFSET('MC3'!$M$34,B340,0)","v":"IE"}]
[336,11055,{"$f":"OFFSET('MC3'!$M$34,B341,0)","v":"IE"}]
[337,11088,{"$f":"OFFSET('MC3'!$M$34,B342,0)","v":"IE"}]
[338,11121,{"$f":"OFFSET('MC3'!$M$34,B343,0)","v":"IE"}]
[339,11154,{"$f":"OFFSET('MC3'!$M$34,B344,0)","v":"IE"}]
[340,11187,{"$f":"OFFSET('MC3'!$M$34,B345,0)","v":"IE"}]
[341,11220,{"$f":"OFFSET('MC3'!$M$34,B346,0)","v":"IE"}]
[342,11253,{"$f":"OFFSET('MC3'!$M$34,B347,0)","v":"IE"}]
[343,11286,{"$f":"OFFSET('MC3'!$M$34,B348,0)","v":"IE"}]
[344,11319,{"$f":"OFFSET('MC3'!$M$34,B349,0)","v":"IE"}]
[345,11352,{"$f":"OFFSET('MC3'!$M$34,B350,0)","v":"IE"}]
[346,11385,{"$f":"OFFSET('MC3'!$M$34,B351,0)","v":"IE"}]
[347,11418,{"$f":"OFFSET('MC3'!$M$34,B352,0)","v":"IE"}]
[348,11451,{"$f":"OFFSET('MC3'!$M$34,B353,0)","v":"IE"}]
[349,11484,{"$f":"OFFSET('MC3'!$M$34,B354,0)","v":"IE"}]
[350,11517,{"$f":"OFFSET('MC3'!$M$34,B355,0)","v":"IE"}]
[351,11550,{"$f":"OFFSET('MC3'!$M$34,B356,0)","v":"IE"}]
[352,11583,{"$f":"OFFSET('MC3'!$M$34,B357,0)","v":"IE"}]
[353,11616,{"$f":"OFFSET('MC3'!$M$34,B358,0)","v":"IE"}]
[354,11649,{"$f":"OFFSET('MC3'!$M$34,B359,0)","v":"IE"}]
[355,11682,{"$f":"OFFSET('MC3'!$M$34,B360,0)","v":"IE"}]
[356,11715,{"$f":"OFFSET('MC3'!$M$34,B361,0)","v":"IE"}]
[357,11748,{"$f":"OFFSET('MC3'!$M$34,B362,0)","v":"IE"}]
[358,11781,{"$f":"OFFSET('MC3'!$M$34,B363,0)","v":"IE"}]
[359,11814,{"$f":"OFFSET('MC3'!$M$34,B364,0)","v":"IE"}]
[360,11847,{"$f":"OFFSET('MC3'!$M$34,B365,0)","v":"IE"}]
[361,11880,{"$f":"OFFSET('MC3'!$M$34,B366,0)","v":"IE"}]
[362,11913,{"$f":"OFFSET('MC3'!$M$34,B367,0)","v":"IE"}]
[363,11946,{"$f":"OFFSET('MC3'!$M$34,B368,0)","v":"IE"}]
[364,11979,{"$f":"OFFSET('MC3'!$M$34,B369,0)","v":"IE"}]
[365,12012,{"$f":"OFFSET('MC3'!$M$34,B370,0)","v":"IE"}]
[366,12045,{"$f":"OFFSET('MC3'!$M$34,B371,0)","v":"IE"}]
[367,12078,{"$f":"OFFSET('MC3'!$M$34,B372,0)","v":"IE"}]
[368,12111,{"$f":"OFFSET('MC3'!$M$34,B373,0)","v":"IE"}]
[369,12144,{"$f":"OFFSET('MC3'!$M$34,B374,0)","v":"IE"}]
[370,12177,{"$f":"OFFSET('MC3'!$M$34,B375,0)","v":"IE"}]
[371,12210,{"$f":"OFFSET('MC3'!$M$34,B376,0)","v":"IE"}]
[372,12243,{"$f":"OFFSET('MC3'!$M$34,B377,0)","v":"IE"}]
[373,12276,{"$f":"OFFSET('MC3'!$M$34,B378,0)","v":"IE"}]
[374,12309,{"$f":"OFFSET('MC3'!$M$34,B379,0)","v":"IE"}]
[375,12342,{"$f":"OFFSET('MC3'!$M$34,B380,0)","v":"IE"}]
[376,12375,{"$f":"OFFSET('MC3'!$M$34,B381,0)","v":"IE"}]
[377,12408,{"$f":"OFFSET('MC3'!$M$34,B382,0)","v":"IE"}]
[378,12441,{"$f":"OFFSET('MC3'!$M$34,B383,0)","v":"IE"}]
[379,12474,{"$f":"OFFSET('MC3'!$M$34,B384,0)","v":"IE"}]
[380,12507,{"$f":"OFFSET('MC3'!$M$34,B385,0)","v":"IE"}]
[381,12540,{"$f":"OFFSET('MC3'!$M$34,B386,0)","v":"IE"}]
[382,12573,{"$f":"OFFSET('MC3'!$M$34,B387,0)","v":"IE"}]
[383,12606,{"$f":"OFFSET('MC3'!$M$34,B388,0)","v":"IE"}]
[384,12639,{"$f":"OFFSET('MC3'!$M$34,B389,0)","v":"IE"}]
[385,12672,{"$f":"OFFSET('MC3'!$M$34,B390,0)","v":"IE"}]
[386,12705,{"$f":"OFFSET('MC3'!$M$34,B391,0)","v":"IE"}]
[387,12738,{"$f":"OFFSET('MC3'!$M$34,B392,0)","v":"IE"}]
[388,12771,{"$f":"OFFSET('MC3'!$M$34,B393,0)","v":"IE"}]
[389,12804,{"$f":"OFFSET('MC3'!$M$34,B394,0)","v":"IE"}]
[390,12837,{"$f":"OFFSET('MC3'!$M$34,B395,0)","v":"IE"}]
[391,12870,{"$f":"OFFSET('MC3'!$M$34,B396,0)","v":"IE"}]
[392,12903,{"$f":"OFFSET('MC3'!$M$34,B397,0)","v":"IE"}]
[393,12936,{"$f":"OFFSET('MC3'!$M$34,B398,0)","v":"IE"}]
[394,12969,{"$f":"OFFSET('MC3'!$M$34,B399,0)","v":"IE"}]
[395,13002,{"$f":"OFFSET('MC3'!$M$34,B400,0)","v":"IE"}]
[396,13035,{"$f":"OFFSET('MC3'!$M$34,B401,0)","v":"IE"}]
[397,13068,{"$f":"OFFSET('MC3'!$M$34,B402,0)","v":"IE"}]
[398,13101,{"$f":"OFFSET('MC3'!$M$34,B403,0)","v":"IE"}]
[399,13134,{"$f":"OFFSET('MC3'!$M$34,B404,0)","v":"IE"}]
[400,13167,{"$f":"OFFSET('MC3'!$M$34,B405,0)","v":"IE"}]
[401,13200,{"$f":"OFFSET('MC3'!$M$34,B406,0)","v":"IE"}]
[402,13233,{"$f":"OFFSET('MC3'!$M$34,B407,0)","v":"IE"}]
[403,13266,{"$f":"OFFSET('MC3'!$M$34,B408,0)","v":"IE"}]
[404,13299,{"$f":"OFFSET('MC3'!$M$34,B409,0)","v":"IE"}]
[405,13332,{"$f":"OFFSET('MC3'!$M$34,B410,0)","v":"IE"}]
[406,13365,{"$f":"OFFSET('MC3'!$M$34,B411,0)","v":"IE"}]
[407,13398,{"$f":"OFFSET('MC3'!$M$34,B412,0)","v":"IE"}]
[408,13431,{"$f":"OFFSET('MC3'!$M$34,B413,0)","v":"IE"}]
[409,13464,{"$f":"OFFSET('MC3'!$M$34,B414,0)","v":"IE"}]
[410,13497,{"$f":"OFFSET('MC3'!$M$34,B415,0)","v":"IE"}]
[411,13530,{"$f":"OFFSET('MC3'!$M$34,B416,0)","v":"IE"}]
[412,13563,{"$f":"OFFSET('MC3'!$M$34,B417,0)","v":"IE"}]
[413,13596,{"$f":"OFFSET('MC3'!$M$34,B418,0)","v":"IE"}]
[414,13629,{"$f":"OFFSET('MC3'!$M$34,B419,0)","v":"IE"}]
[415,13662,{"$f":"OFFSET('MC3'!$M$34,B420,0)","v":"IE"}]
[416,13695,{"$f":"OFFSET('MC3'!$M$34,B421,0)","v":"IE"}]
[417,13728,{"$f":"OFFSET('MC3'!$M$34,B422,0)","v":"IE"}]
[418,13761,{"$f":"OFFSET('MC3'!$M$34,B423,0)","v":"IE"}]
[419,13794,{"$f":"OFFSET('MC3'!$M$34,B424,0)","v":"IE"}]
[420,13827,{"$f":"OFFSET('MC3'!$M$34,B425,0)","v":"IE"}]
[421,13860,{"$f":"OFFSET('MC3'!$M$34,B426,0)","v":"IE"}]
[422,13893,{"$f":"OFFSET('MC3'!$M$34,B427,0)","v":"IE"}]
[423,13926,{"$f":"OFFSET('MC3'!$M$34,B428,0)","v":"IE"}]
[424,13959,{"$f":"OFFSET('MC3'!$M$34,B429,0)","v":"IE"}]
[425,13992,{"$f":"OFFSET('MC3'!$M$34,B430,0)","v":"IE"}]
[426,14025,{"$f":"OFFSET('MC3'!$M$34,B431,0)","v":"IE"}]
[427,14058,{"$f":"OFFSET('MC3'!$M$34,B432,0)","v":"IE"}]
[428,14091,{"$f":"OFFSET('MC3'!$M$34,B433,0)","v":"IE"}]
[429,14124,{"$f":"OFFSET('MC3'!$M$34,B434,0)","v":"IE"}]
[430,14157,{"$f":"OFFSET('MC3'!$M$34,B435,0)","v":"IE"}]
[431,14190,{"$f":"OFFSET('MC3'!$M$34,B436,0)","v":"IE"}]
[432,14223,{"$f":"OFFSET('MC3'!$M$34,B437,0)","v":"IE"}]
[433,14256,{"$f":"OFFSET('MC3'!$M$34,B438,0)","v":"IE"}]
[434,14289,{"$f":"OFFSET('MC3'!$M$34,B439,0)","v":"IE"}]
[435,14322,{"$f":"OFFSET('MC3'!$M$34,B440,0)","v":"IE"}]
[436,14355,{"$f":"OFFSET('MC3'!$M$34,B441,0)","v":"IE"}]
[437,14388,{"$f":"OFFSET('MC3'!$M$34,B442,0)","v":"IE"}]
[438,14421,{"$f":"OFFSET('MC3'!$M$34,B443,0)","v":"IE"}]
[439,14454,{"$f":"OFFSET('MC3'!$M$34,B444,0)","v":"IE"}]
[440,14487,{"$f":"OFFSET('MC3'!$M$34,B445,0)","v":"IE"}]
[441,14520,{"$f":"OFFSET('MC3'!$M$34,B446,0)","v":"IE"}]
[442,14553,{"$f":"OFFSET('MC3'!$M$34,B447,0)","v":"IE"}]
[443,14586,{"$f":"OFFSET('MC3'!$M$34,B448,0)","v":"IE"}]
[444,14619,{"$f":"OFFSET('MC3'!$M$34,B449,0)","v":"IE"}]
[445,14652,{"$f":"OFFSET('MC3'!$M$34,B450,0)","v":"IE"}]
[446,14685,{"$f":"OFFSET('MC3'!$M$34,B451,0)","v":"IE"}]
[447,14718,{"$f":"OFFSET('MC3'!$M$34,B452,0)","v":"IE"}]
[448,14751,{"$f":"OFFSET('MC3'!$M$34,B453,0)","v":"IE"}]
[449,14784,{"$f":"OFFSET('MC3'!$M$34,B454,0)","v":"IE"}]
[450,14817,{"$f":"OFFSET('MC3'!$M$34,B455,0)","v":"IE"}]
[451,14850,{"$f":"OFFSET('MC3'!$M$34,B456,0)","v":"IE"}]
[452,14883,{"$f":"OFFSET('MC3'!$M$34,B457,0)","v":"IE"}]
[453,14916,{"$f":"OFFSET('MC3'!$M$34,B458,0)","v":"IE"}]
[454,14949,{"$f":"OFFSET('MC3'!$M$34,B459,0)","v":"IE"}]
[455,14982,{"$f":"OFFSET('MC3'!$M$34,B460,0)","v":"IE"}]
[456,15015,{"$f":"OFFSET('MC3'!$M$34,B461,0)","v":"IE"}]
[457,15048,{"$f":"OFFSET('MC3'!$M$34,B462,0)","v":"IE"}]
[458,15081,{"$f":"OFFSET('MC3'!$M$34,B463,0)","v":"IE"}]
[459,15114,{"$f":"OFFSET('MC3'!$M$34,B464,0)","v":"IE"}]
[460,15147,{"$f":"OFFSET('MC3'!$M$34,B465,0)","v":"IE"}]
[461,15180,{"$f":"OFFSET('MC3'!$M$34,B466,0)","v":"IE"}]
[462,15213,{"$f":"OFFSET('MC3'!$M$34,B467,0)","v":"IE"}]
[463,15246,{"$f":"OFFSET('MC3'!$M$34,B468,0)","v":"IE"}]
[464,15279,{"$f":"OFFSET('MC3'!$M$34,B469,0)","v":"IE"}]
[465,15312,{"$f":"OFFSET('MC3'!$M$34,B470,0)","v":"IE"}]
[466,15345,{"$f":"OFFSET('MC3'!$M$34,B471,0)","v":"IE"}]
[467,15378,{"$f":"OFFSET('MC3'!$M$34,B472,0)","v":"IE"}]
[468,15411,{"$f":"OFFSET('MC3'!$M$34,B473,0)","v":"IE"}]
[469,15444,{"$f":"OFFSET('MC3'!$M$34,B474,0)","v":"IE"}]
[470,15477,{"$f":"OFFSET('MC3'!$M$34,B475,0)","v":"IE"}]
[471,15510,{"$f":"OFFSET('MC3'!$M$34,B476,0)","v":"IE"}]
[472,15543,{"$f":"OFFSET('MC3'!$M$34,B477,0)","v":"IE"}]
[473,15576,{"$f":"OFFSET('MC3'!$M$34,B478,0)","v":"IE"}]
[474,15609,{"$f":"OFFSET('MC3'!$M$34,B479,0)","v":"IE"}]
[475,15642,{"$f":"OFFSET('MC3'!$M$34,B480,0)","v":"IE"}]
[476,15675,{"$f":"OFFSET('MC3'!$M$34,B481,0)","v":"IE"}]
[477,15708,{"$f":"OFFSET('MC3'!$M$34,B482,0)","v":"IE"}]
[478,15741,{"$f":"OFFSET('MC3'!$M$34,B483,0)","v":"IE"}]
[479,15774,{"$f":"OFFSET('MC3'!$M$34,B484,0)","v":"IE"}]
[480,15807,{"$f":"OFFSET('MC3'!$M$34,B485,0)","v":"IE"}]
[481,15840,{"$f":"OFFSET('MC3'!$M$34,B486,0)","v":"IE"}]
[482,15873,{"$f":"OFFSET('MC3'!$M$34,B487,0)","v":"IE"}]
[483,15906,{"$f":"OFFSET('MC3'!$M$34,B488,0)","v":"IE"}]
[484,15939,{"$f":"OFFSET('MC3'!$M$34,B489,0)","v":"IE"}]
[485,15972,{"$f":"OFFSET('MC3'!$M$34,B490,0)","v":"IE"}]
[486,16005,{"$f":"OFFSET('MC3'!$M$34,B491,0)","v":"IE"}]
[487,16038,{"$f":"OFFSET('MC3'!$M$34,B492,0)","v":"IE"}]
[488,16071,{"$f":"OFFSET('MC3'!$M$34,B493,0)","v":"IE"}]
[489,16104,{"$f":"OFFSET('MC3'!$M$34,B494,0)","v":"IE"}]
[490,16137,{"$f":"OFFSET('MC3'!$M$34,B495,0)","v":"IE"}]
[491,16170,{"$f":"OFFSET('MC3'!$M$34,B496,0)","v":"IE"}]
[492,16203,{"$f":"OFFSET('MC3'!$M$34,B497,0)","v":"IE"}]
[493,16236,{"$f":"OFFSET('MC3'!$M$34,B498,0)","v":"IE"}]
[494,16269,{"$f":"OFFSET('MC3'!$M$34,B499,0)","v":"IE"}]
[495,16302,{"$f":"OFFSET('MC3'!$M$34,B500,0)","v":"IE"}]
[496,16335,{"$f":"OFFSET('MC3'!$M$34,B501,0)","v":"IE"}]
[497,16368,{"$f":"OFFSET('MC3'!$M$34,B502,0)","v":"IE"}]
[498,16401,{"$f":"OFFSET('MC3'!$M$34,B503,0)","v":"IE"}]
[499,16434,{"$f":"OFFSET('MC3'!$M$34,B504,0)","v":"IE"}]
[500,16467,{"$f":"OFFSET('MC3'!$M$34,B505,0)","v":"IE"}]
[501,16500,{"$f":"OFFSET('MC3'!$M$34,B506,0)","v":"IE"}]
[502,16533,{"$f":"OFFSET('MC3'!$M$34,B507,0)","v":"IE"}]
[503,16566,{"$f":"OFFSET('MC3'!$M$34,B508,0)","v":"IE"}]
[504,16599,{"$f":"OFFSET('MC3'!$M$34,B509,0)","v":"IE"}]
[505,16632,{"$f":"OFFSET('MC3'!$M$34,B510,0)","v":"IE"}]
[506,16665,{"$f":"OFFSET('MC3'!$M$34,B511,0)","v":"IE"}]
[507,16698,{"$f":"OFFSET('MC3'!$M$34,B512,0)","v":"IE"}]
[508,16731,{"$f":"OFFSET('MC3'!$M$34,B513,0)","v":"IE"}]
[509,16764,{"$f":"OFFSET('MC3'!$M$34,B514,0)","v":"IE"}]
[510,16797,{"$f":"OFFSET('MC3'!$M$34,B515,0)","v":"IE"}]
[511,16830,{"$f":"OFFSET('MC3'!$M$34,B516,0)","v":"IE"}]
[512,16863,{"$f":"OFFSET('MC3'!$M$34,B517,0)","v":"IE"}]
[513,16896,{"$f":"OFFSET('MC3'!$M$34,B518,0)","v":"IE"}]
[514,16929,{"$f":"OFFSET('MC3'!$M$34,B519,0)","v":"IE"}]
[515,16962,{"$f":"OFFSET('MC3'!$M$34,B520,0)","v":"IE"}]
[516,16995,{"$f":"OFFSET('MC3'!$M$34,B521,0)","v":"IE"}]
[517,17028,{"$f":"OFFSET('MC3'!$M$34,B522,0)","v":"IE"}]
[518,17061,{"$f":"OFFSET('MC3'!$M$34,B523,0)","v":"IE"}]
[519,17094,{"$f":"OFFSET('MC3'!$M$34,B524,0)","v":"IE"}]
[520,17127,{"$f":"OFFSET('MC3'!$M$34,B525,0)","v":"IE"}]
[521,17160,{"$f":"OFFSET('MC3'!$M$34,B526,0)","v":"IE"}]
[522,17193,{"$f":"OFFSET('MC3'!$M$34,B527,0)","v":"IE"}]
[523,17226,{"$f":"OFFSET('MC3'!$M$34,B528,0)","v":"IE"}]
[524,17259,{"$f":"OFFSET('MC3'!$M$34,B529,0)","v":"IE"}]
[525,17292,{"$f":"OFFSET('MC3'!$M$34,B530,0)","v":"IE"}]
[526,17325,{"$f":"OFFSET('MC3'!$M$34,B531,0)","v":"IE"}]
[527,17358,{"$f":"OFFSET('MC3'!$M$34,B532,0)","v":"IE"}]
[528,17391,{"$f":"OFFSET('MC3'!$M$34,B533,0)","v":"IE"}]
[529,17424,{"$f":"OFFSET('MC3'!$M$34,B534,0)","v":"IE"}]
[530,17457,{"$f":"OFFSET('MC3'!$M$34,B535,0)","v":"IE"}]
[531,17490,{"$f":"OFFSET('MC3'!$M$34,B536,0)","v":"IE"}]
[532,17523,{"$f":"OFFSET('MC3'!$M$34,B537,0)","v":"IE"}]
[533,17556,{"$f":"OFFSET('MC3'!$M$34,B538,0)","v":"IE"}]
[534,17589,{"$f":"OFFSET('MC3'!$M$34,B539,0)","v":"IE"}]
[535,17622,{"$f":"OFFSET('MC3'!$M$34,B540,0)","v":"IE"}]
[536,17655,{"$f":"OFFSET('MC3'!$M$34,B541,0)","v":"IE"}]
[537,17688,{"$f":"OFFSET('MC3'!$M$34,B542,0)","v":"IE"}]
[538,17721,{"$f":"OFFSET('MC3'!$M$34,B543,0)","v":"IE"}]
[539,17754,{"$f":"OFFSET('MC3'!$M$34,B544,0)","v":"IE"}]
[540,17787,{"$f":"OFFSET('MC3'!$M$34,B545,0)","v":"IE"}]
[541,17820,{"$f":"OFFSET('MC3'!$M$34,B546,0)","v":"IE"}]
[542,17853,{"$f":"OFFSET('MC3'!$M$34,B547,0)","v":"IE"}]
[543,17886,{"$f":"OFFSET('MC3'!$M$34,B548,0)","v":"IE"}]
[544,17919,{"$f":"OFFSET('MC3'!$M$34,B549,0)","v":"IE"}]
[545,17952,{"$f":"OFFSET('MC3'!$M$34,B550,0)","v":"IE"}]
[546,17985,{"$f":"OFFSET('MC3'!$M$34,B551,0)","v":"IE"}]
[547,18018,{"$f":"OFFSET('MC3'!$M$34,B552,0)","v":"IE"}]
[548,18051,{"$f":"OFFSET('MC3'!$M$34,B553,0)","v":"IE"}]
[549,18084,{"$f":"OFFSET('MC3'!$M$34,B554,0)","v":"IE"}]
[550,18117,{"$f":"OFFSET('MC3'!$M$34,B555,0)","v":"IE"}]
[551,18150,{"$f":"OFFSET('MC3'!$M$34,B556,0)","v":"IE"}]
[552,18183,{"$f":"OFFSET('MC3'!$M$34,B557,0)","v":"IE"}]
[553,18216,{"$f":"OFFSET('MC3'!$M$34,B558,0)","v":"IE"}]
[554,18249,{"$f":"OFFSET('MC3'!$M$34,B559,0)","v":"IE"}]
[555,18282,{"$f":"OFFSET('MC3'!$M$34,B560,0)","v":"IE"}]
[556,18315,{"$f":"OFFSET('MC3'!$M$34,B561,0)","v":"IE"}]
[557,18348,{"$f":"OFFSET('MC3'!$M$34,B562,0)","v":"IE"}]
[558,18381,{"$f":"OFFSET('MC3'!$M$34,B563,0)","v":"IE"}]
[559,18414,{"$f":"OFFSET('MC3'!$M$34,B564,0)","v":"IE"}]
[560,18447,{"$f":"OFFSET('MC3'!$M$34,B565,0)","v":"IE"}]
[561,18480,{"$f":"OFFSET('MC3'!$M$34,B566,0)","v":"IE"}]
[562,18513,{"$f":"OFFSET('MC3'!$M$34,B567,0)","v":"IE"}]
[563,18546,{"$f":"OFFSET('MC3'!$M$34,B568,0)","v":"IE"}]
[564,18579,{"$f":"OFFSET('MC3'!$M$34,B569,0)","v":"IE"}]
[565,18612,{"$f":"OFFSET('MC3'!$M$34,B570,0)","v":"IE"}]
[566,18645,{"$f":"OFFSET('MC3'!$M$34,B571,0)","v":"IE"}]
[567,18678,{"$f":"OFFSET('MC3'!$M$34,B572,0)","v":"IE"}]
[568,18711,{"$f":"OFFSET('MC3'!$M$34,B573,0)","v":"IE"}]
[569,18744,{"$f":"OFFSET('MC3'!$M$34,B574,0)","v":"IE"}]
[570,18777,{"$f":"OFFSET('MC3'!$M$34,B575,0)","v":"IE"}]
[571,18810,{"$f":"OFFSET('MC3'!$M$34,B576,0)","v":"IE"}]
[572,18843,{"$f":"OFFSET('MC3'!$M$34,B577,0)","v":"IE"}]
[573,18876,{"$f":"OFFSET('MC3'!$M$34,B578,0)","v":"IE"}]
[574,18909,{"$f":"OFFSET('MC3'!$M$34,B579,0)","v":"IE"}]
[575,18942,{"$f":"OFFSET('MC3'!$M$34,B580,0)","v":"IE"}]
[576,18975,{"$f":"OFFSET('MC3'!$M$34,B581,0)","v":"IE"}]
[577,19008,{"$f":"OFFSET('MC3'!$M$34,B582,0)","v":"IE"}]
[578,19041,{"$f":"OFFSET('MC3'!$M$34,B583,0)","v":"IE"}]
[579,19074,{"$f":"OFFSET('MC3'!$M$34,B584,0)","v":"IE"}]
[580,19107,{"$f":"OFFSET('MC3'!$M$34,B585,0)","v":"IE"}]
[581,19140,{"$f":"OFFSET('MC3'!$M$34,B586,0)","v":"IE"}]
[582,19173,{"$f":"OFFSET('MC3'!$M$34,B587,0)","v":"IE"}]
[583,19206,{"$f":"OFFSET('MC3'!$M$34,B588,0)","v":"IE"}]
[584,19239,{"$f":"OFFSET('MC3'!$M$34,B589,0)","v":"IE"}]
[585,19272,{"$f":"OFFSET('MC3'!$M$34,B590,0)","v":"IE"}]
[586,19305,{"$f":"OFFSET('MC3'!$M$34,B591,0)","v":"IE"}]
[587,19338,{"$f":"OFFSET('MC3'!$M$34,B592,0)","v":"IE"}]
[588,19371,{"$f":"OFFSET('MC3'!$M$34,B593,0)","v":"IE"}]
[589,19404,{"$f":"OFFSET('MC3'!$M$34,B594,0)","v":"IE"}]
[590,19437,{"$f":"OFFSET('MC3'!$M$34,B595,0)","v":"IE"}]
[591,19470,{"$f":"OFFSET('MC3'!$M$34,B596,0)","v":"IE"}]
[592,19503,{"$f":"OFFSET('MC3'!$M$34,B597,0)","v":"IE"}]
[593,19536,{"$f":"OFFSET('MC3'!$M$34,B598,0)","v":"IE"}]
[594,19569,{"$f":"OFFSET('MC3'!$M$34,B599,0)","v":"IE"}]
[595,19602,{"$f":"OFFSET('MC3'!$M$34,B600,0)","v":"IE"}]
[596,19635,{"$f":"OFFSET('MC3'!$M$34,B601,0)","v":"IE"}]
[597,19668,{"$f":"OFFSET('MC3'!$M$34,B602,0)","v":"IE"}]
[598,19701,{"$f":"OFFSET('MC3'!$M$34,B603,0)","v":"IE"}]
[599,19734,{"$f":"OFFSET('MC3'!$M$34,B604,0)","v":"IE"}]
[600,19767,{"$f":"OFFSET('MC3'!$M$34,B605,0)","v":"IE"}]
[601,19800,{"$f":"OFFSET('MC3'!$M$34,B606,0)","v":"IE"}]
[602,19833,{"$f":"OFFSET('MC3'!$M$34,B607,0)","v":"IE"}]
[603,19866,{"$f":"OFFSET('MC3'!$M$34,B608,0)","v":"IE"}]
[604,19899,{"$f":"OFFSET('MC3'!$M$34,B609,0)","v":"IE"}]
[605,19932,{"$f":"OFFSET('MC3'!$M$34,B610,0)","v":"IE"}]
[606,19965,{"$f":"OFFSET('MC3'!$M$34,B611,0)","v":"IE"}]
[607,19998,{"$f":"OFFSET('MC3'!$M$34,B612,0)","v":"IE"}]
[608,20031,{"$f":"OFFSET('MC3'!$M$34,B613,0)","v":"IE"}]
[609,20064,{"$f":"OFFSET('MC3'!$M$34,B614,0)","v":"IE"}]
[610,20097,{"$f":"OFFSET('MC3'!$M$34,B615,0)","v":"IE"}]
[611,20130,{"$f":"OFFSET('MC3'!$M$34,B616,0)","v":"IE"}]
[612,20163,{"$f":"OFFSET('MC3'!$M$34,B617,0)","v":"IE"}]
[613,20196,{"$f":"OFFSET('MC3'!$M$34,B618,0)","v":"IE"}]
[614,20229,{"$f":"OFFSET('MC3'!$M$34,B619,0)","v":"IE"}]
[615,20262,{"$f":"OFFSET('MC3'!$M$34,B620,0)","v":"IE"}]
[616,20295,{"$f":"OFFSET('MC3'!$M$34,B621,0)","v":"IE"}]
[617,20328,{"$f":"OFFSET('MC3'!$M$34,B622,0)","v":"IE"}]
[618,20361,{"$f":"OFFSET('MC3'!$M$34,B623,0)","v":"IE"}]
[619,20394,{"$f":"OFFSET('MC3'!$M$34,B624,0)","v":"IE"}]
[620,20427,{"$f":"OFFSET('MC3'!$M$34,B625,0)","v":"IE"}]
[621,20460,{"$f":"OFFSET('MC3'!$M$34,B626,0)","v":"IE"}]
[622,20493,{"$f":"OFFSET('MC3'!$M$34,B627,0)","v":"IE"}]
[623,20526,{"$f":"OFFSET('MC3'!$M$34,B628,0)","v":"IE"}]
[624,20559,{"$f":"OFFSET('MC3'!$M$34,B629,0)","v":"IE"}]
[625,20592,{"$f":"OFFSET('MC3'!$M$34,B630,0)","v":"IE"}]
[626,20625,{"$f":"OFFSET('MC3'!$M$34,B631,0)","v":"IE"}]
[627,20658,{"$f":"OFFSET('MC3'!$M$34,B632,0)","v":"IE"}]
[628,20691,{"$f":"OFFSET('MC3'!$M$34,B633,0)","v":"IE"}]
[629,20724,{"$f":"OFFSET('MC3'!$M$34,B634,0)","v":"IE"}]
[630,20757,{"$f":"OFFSET('MC3'!$M$34,B635,0)","v":"IE"}]
[631,20790,{"$f":"OFFSET('MC3'!$M$34,B636,0)","v":"IE"}]
[632,20823,{"$f":"OFFSET('MC3'!$M$34,B637,0)","v":"IE"}]
[633,20856,{"$f":"OFFSET('MC3'!$M$34,B638,0)","v":"IE"}]
[634,20889,{"$f":"OFFSET('MC3'!$M$34,B639,0)","v":"IE"}]
[635,20922,{"$f":"OFFSET('MC3'!$M$34,B640,0)","v":"IE"}]
[636,20955,{"$f":"OFFSET('MC3'!$M$34,B641,0)","v":"IE"}]
[637,20988,{"$f":"OFFSET('MC3'!$M$34,B642,0)","v":"IE"}]
[638,21021,{"$f":"OFFSET('MC3'!$M$34,B643,0)","v":"IE"}]
[639,21054,{"$f":"OFFSET('MC3'!$M$34,B644,0)","v":"IE"}]
[640,21087,{"$f":"OFFSET('MC3'!$M$34,B645,0)","v":"IE"}]
[641,21120,{"$f":"OFFSET('MC3'!$M$34,B646,0)","v":"IE"}]
[642,21153,{"$f":"OFFSET('MC3'!$M$34,B647,0)","v":"IE"}]
[643,21186,{"$f":"OFFSET('MC3'!$M$34,B648,0)","v":"IE"}]
[644,21219,{"$f":"OFFSET('MC3'!$M$34,B649,0)","v":"IE"}]
[645,21252,{"$f":"OFFSET('MC3'!$M$34,B650,0)","v":"IE"}]
[646,21285,{"$f":"OFFSET('MC3'!$M$34,B651,0)","v":"IE"}]
[647,21318,{"$f":"OFFSET('MC3'!$M$34,B652,0)","v":"IE"}]
[648,21351,{"$f":"OFFSET('MC3'!$M$34,B653,0)","v":"IE"}]
[649,21384,{"$f":"OFFSET('MC3'!$M$34,B654,0)","v":"IE"}]
[650,21417,{"$f":"OFFSET('MC3'!$M$34,B655,0)","v":"IE"}]
[651,21450,{"$f":"OFFSET('MC3'!$M$34,B656,0)","v":"IE"}]
[652,21483,{"$f":"OFFSET('MC3'!$M$34,B657,0)","v":"IE"}]
[653,21516,{"$f":"OFFSET('MC3'!$M$34,B658,0)","v":"IE"}]
[654,21549,{"$f":"OFFSET('MC3'!$M$34,B659,0)","v":"IE"}]
[655,21582,{"$f":"OFFSET('MC3'!$M$34,B660,0)","v":"IE"}]
[656,21615,{"$f":"OFFSET('MC3'!$M$34,B661,0)","v":"IE"}]
[657,21648,{"$f":"OFFSET('MC3'!$M$34,B662,0)","v":"IE"}]
[658,21681,{"$f":"OFFSET('MC3'!$M$34,B663,0)","v":"IE"}]
[659,21714,{"$f":"OFFSET('MC3'!$M$34,B664,0)","v":"IE"}]
[660,21747,{"$f":"OFFSET('MC3'!$M$34,B665,0)","v":"IE"}]
[661,21780,{"$f":"OFFSET('MC3'!$M$34,B666,0)","v":"IE"}]
[662,21813,{"$f":"OFFSET('MC3'!$M$34,B667,0)","v":"IE"}]
[663,21846,{"$f":"OFFSET('MC3'!$M$34,B668,0)","v":"IE"}]
[664,21879,{"$f":"OFFSET('MC3'!$M$34,B669,0)","v":"IE"}]
[665,21912,{"$f":"OFFSET('MC3'!$M$34,B670,0)","v":"IE"}]
[666,21945,{"$f":"OFFSET('MC3'!$M$34,B671,0)","v":"IE"}]
[667,21978,{"$f":"OFFSET('MC3'!$M$34,B672,0)","v":"IE"}]
[668,22011,{"$f":"OFFSET('MC3'!$M$34,B673,0)","v":"IE"}]
[669,22044,{"$f":"OFFSET('MC3'!$M$34,B674,0)","v":"IE"}]
[670,22077,{"$f":"OFFSET('MC3'!$M$34,B675,0)","v":"IE"}]
[671,22110,{"$f":"OFFSET('MC3'!$M$34,B676,0)","v":"IE"}]
[672,22143,{"$f":"OFFSET('MC3'!$M$34,B677,0)","v":"IE"}]
[673,22176,{"$f":"OFFSET('MC3'!$M$34,B678,0)","v":"IE"}]
[674,22209,{"$f":"OFFSET('MC3'!$M$34,B679,0)","v":"IE"}]
[675,22242,{"$f":"OFFSET('MC3'!$M$34,B680,0)","v":"IE"}]
[676,22275,{"$f":"OFFSET('MC3'!$M$34,B681,0)","v":"IE"}]
[677,22308,{"$f":"OFFSET('MC3'!$M$34,B682,0)","v":"IE"}]
[678,22341,{"$f":"OFFSET('MC3'!$M$34,B683,0)","v":"IE"}]
[679,22374,{"$f":"OFFSET('MC3'!$M$34,B684,0)","v":"IE"}]
[680,22407,{"$f":"OFFSET('MC3'!$M$34,B685,0)","v":"IE"}]
[681,22440,{"$f":"OFFSET('MC3'!$M$34,B686,0)","v":"IE"}]
[682,22473,{"$f":"OFFSET('MC3'!$M$34,B687,0)","v":"IE"}]
[683,22506,{"$f":"OFFSET('MC3'!$M$34,B688,0)","v":"IE"}]
[684,22539,{"$f":"OFFSET('MC3'!$M$34,B689,0)","v":"IE"}]
[685,22572,{"$f":"OFFSET('MC3'!$M$34,B690,0)","v":"IE"}]
[686,22605,{"$f":"OFFSET('MC3'!$M$34,B691,0)","v":"IE"}]
[687,22638,{"$f":"OFFSET('MC3'!$M$34,B692,0)","v":"IE"}]
[688,22671,{"$f":"OFFSET('MC3'!$M$34,B693,0)","v":"IE"}]
[689,22704,{"$f":"OFFSET('MC3'!$M$34,B694,0)","v":"IE"}]
[690,22737,{"$f":"OFFSET('MC3'!$M$34,B695,0)","v":"IE"}]
[691,22770,{"$f":"OFFSET('MC3'!$M$34,B696,0)","v":"IE"}]
[692,22803,{"$f":"OFFSET('MC3'!$M$34,B697,0)","v":"IE"}]
[693,22836,{"$f":"OFFSET('MC3'!$M$34,B698,0)","v":"IE"}]
[694,22869,{"$f":"OFFSET('MC3'!$M$34,B699,0)","v":"IE"}]
[695,22902,{"$f":"OFFSET('MC3'!$M$34,B700,0)","v":"IE"}]
[696,22935,{"$f":"OFFSET('MC3'!$M$34,B701,0)","v":"IE"}]
[697,22968,{"$f":"OFFSET('MC3'!$M$34,B702,0)","v":"IE"}]
[698,23001,{"$f":"OFFSET('MC3'!$M$34,B703,0)","v":"IE"}]
[699,23034,{"$f":"OFFSET('MC3'!$M$34,B704,0)","v":"IE"}]
[700,23067,{"$f":"OFFSET('MC3'!$M$34,B705,0)","v":"IE"}]
[701,23100,{"$f":"OFFSET('MC3'!$M$34,B706,0)","v":"IE"}]
[702,23133,{"$f":"OFFSET('MC3'!$M$34,B707,0)","v":"IE"}]
[703,23166,{"$f":"OFFSET('MC3'!$M$34,B708,0)","v":"IE"}]
[704,23199,{"$f":"OFFSET('MC3'!$M$34,B709,0)","v":"IE"}]
[705,23232,{"$f":"OFFSET('MC3'!$M$34,B710,0)","v":"IE"}]
[706,23265,{"$f":"OFFSET('MC3'!$M$34,B711,0)","v":"IE"}]
[707,23298,{"$f":"OFFSET('MC3'!$M$34,B712,0)","v":"IE"}]
[708,23331,{"$f":"OFFSET('MC3'!$M$34,B713,0)","v":"IE"}]
[709,23364,{"$f":"OFFSET('MC3'!$M$34,B714,0)","v":"IE"}]
[710,23397,{"$f":"OFFSET('MC3'!$M$34,B715,0)","v":"IE"}]
[711,23430,{"$f":"OFFSET('MC3'!$M$34,B716,0)","v":"IE"}]
[712,23463,{"$f":"OFFSET('MC3'!$M$34,B717,0)","v":"IE"}]
[713,23496,{"$f":"OFFSET('MC3'!$M$34,B718,0)","v":"IE"}]
[714,23529,{"$f":"OFFSET('MC3'!$M$34,B719,0)","v":"IE"}]
[715,23562,{"$f":"OFFSET('MC3'!$M$34,B720,0)","v":"IE"}]
[716,23595,{"$f":"OFFSET('MC3'!$M$34,B721,0)","v":"IE"}]
[717,23628,{"$f":"OFFSET('MC3'!$M$34,B722,0)","v":"IE"}]
[718,23661,{"$f":"OFFSET('MC3'!$M$34,B723,0)","v":"IE"}]
[719,23694,{"$f":"OFFSET('MC3'!$M$34,B724,0)","v":"IE"}]
[720,23727,{"$f":"OFFSET('MC3'!$M$34,B725,0)","v":"IE"}]
[721,23760,{"$f":"OFFSET('MC3'!$M$34,B726,0)","v":"IE"}]
[722,23793,{"$f":"OFFSET('MC3'!$M$34,B727,0)","v":"IE"}]
[723,23826,{"$f":"OFFSET('MC3'!$M$34,B728,0)","v":"IE"}]
[724,23859,{"$f":"OFFSET('MC3'!$M$34,B729,0)","v":"IE"}]
[725,23892,{"$f":"OFFSET('MC3'!$M$34,B730,0)","v":"IE"}]
[726,23925,{"$f":"OFFSET('MC3'!$M$34,B731,0)","v":"IE"}]
[727,23958,{"$f":"OFFSET('MC3'!$M$34,B732,0)","v":"IE"}]
[728,23991,{"$f":"OFFSET('MC3'!$M$34,B733,0)","v":"IE"}]
[729,24024,{"$f":"OFFSET('MC3'!$M$34,B734,0)","v":"IE"}]
[730,24057,{"$f":"OFFSET('MC3'!$M$34,B735,0)","v":"IE"}]
[731,24090,{"$f":"OFFSET('MC3'!$M$34,B736,0)","v":"IE"}]
[732,24123,{"$f":"OFFSET('MC3'!$M$34,B737,0)","v":"IE"}]
[733,24156,{"$f":"OFFSET('MC3'!$M$34,B738,0)","v":"IE"}]
[734,24189,{"$f":"OFFSET('MC3'!$M$34,B739,0)","v":"IE"}]
[735,24222,{"$f":"OFFSET('MC3'!$M$34,B740,0)","v":"IE"}]
[736,24255,{"$f":"OFFSET('MC3'!$M$34,B741,0)","v":"IE"}]
[737,24288,{"$f":"OFFSET('MC3'!$M$34,B742,0)","v":"IE"}]
[738,24321,{"$f":"OFFSET('MC3'!$M$34,B743,0)","v":"IE"}]
[739,24354,{"$f":"OFFSET('MC3'!$M$34,B744,0)","v":"IE"}]
[740,24387,{"$f":"OFFSET('MC3'!$M$34,B745,0)","v":"IE"}]
[741,24420,{"$f":"OFFSET('MC3'!$M$34,B746,0)","v":"IE"}]
[742,24453,{"$f":"OFFSET('MC3'!$M$34,B747,0)","v":"IE"}]
[743,24486,{"$f":"OFFSET('MC3'!$M$34,B748,0)","v":"IE"}]
[744,24519,{"$f":"OFFSET('MC3'!$M$34,B749,0)","v":"IE"}]
[745,24552,{"$f":"OFFSET('MC3'!$M$34,B750,0)","v":"IE"}]
[746,24585,{"$f":"OFFSET('MC3'!$M$34,B751,0)","v":"IE"}]
[747,24618,{"$f":"OFFSET('MC3'!$M$34,B752,0)","v":"IE"}]
[748,24651,{"$f":"OFFSET('MC3'!$M$34,B753,0)","v":"IE"}]
[749,24684,{"$f":"OFFSET('MC3'!$M$34,B754,0)","v":"IE"}]
[750,24717,{"$f":"OFFSET('MC3'!$M$34,B755,0)","v":"IE"}]
[751,24750,{"$f":"OFFSET('MC3'!$M$34,B756,0)","v":"IE"}]
[752,24783,{"$f":"OFFSET('MC3'!$M$34,B757,0)","v":"IE"}]
[753,24816,{"$f":"OFFSET('MC3'!$M$34,B758,0)","v":"IE"}]
[754,24849,{"$f":"OFFSET('MC3'!$M$34,B759,0)","v":"IE"}]
[755,24882,{"$f":"OFFSET('MC3'!$M$34,B760,0)","v":"IE"}]
[756,24915,{"$f":"OFFSET('MC3'!$M$34,B761,0)","v":"IE"}]
[757,24948,{"$f":"OFFSET('MC3'!$M$34,B762,0)","v":"IE"}]
[758,24981,{"$f":"OFFSET('MC3'!$M$34,B763,0)","v":"IE"}]
[759,25014,{"$f":"OFFSET('MC3'!$M$34,B764,0)","v":"IE"}]
[760,25047,{"$f":"OFFSET('MC3'!$M$34,B765,0)","v":"IE"}]
[761,25080,{"$f":"OFFSET('MC3'!$M$34,B766,0)","v":"IE"}]
[762,25113,{"$f":"OFFSET('MC3'!$M$34,B767,0)","v":"IE"}]
[763,25146,{"$f":"OFFSET('MC3'!$M$34,B768,0)","v":"IE"}]
[764,25179,{"$f":"OFFSET('MC3'!$M$34,B769,0)","v":"IE"}]
[765,25212,{"$f":"OFFSET('MC3'!$M$34,B770,0)","v":"IE"}]
[766,25245,{"$f":"OFFSET('MC3'!$M$34,B771,0)","v":"IE"}]
[767,25278,{"$f":"OFFSET('MC3'!$M$34,B772,0)","v":"IE"}]
[768,25311,{"$f":"OFFSET('MC3'!$M$34,B773,0)","v":"IE"}]
[769,25344,{"$f":"OFFSET('MC3'!$M$34,B774,0)","v":"IE"}]
[770,25377,{"$f":"OFFSET('MC3'!$M$34,B775,0)","v":"IE"}]
[771,25410,{"$f":"OFFSET('MC3'!$M$34,B776,0)","v":"IE"}]
[772,25443,{"$f":"OFFSET('MC3'!$M$34,B777,0)","v":"IE"}]
[773,25476,{"$f":"OFFSET('MC3'!$M$34,B778,0)","v":"IE"}]
[774,25509,{"$f":"OFFSET('MC3'!$M$34,B779,0)","v":"IE"}]
[775,25542,{"$f":"OFFSET('MC3'!$M$34,B780,0)","v":"IE"}]
[776,25575,{"$f":"OFFSET('MC3'!$M$34,B781,0)","v":"IE"}]
[777,25608,{"$f":"OFFSET('MC3'!$M$34,B782,0)","v":"IE"}]
[778,25641,{"$f":"OFFSET('MC3'!$M$34,B783,0)","v":"IE"}]
[779,25674,{"$f":"OFFSET('MC3'!$M$34,B784,0)","v":"IE"}]
[780,25707,{"$f":"OFFSET('MC3'!$M$34,B785,0)","v":"IE"}]
[781,25740,{"$f":"OFFSET('MC3'!$M$34,B786,0)","v":"IE"}]
[782,25773,{"$f":"OFFSET('MC3'!$M$34,B787,0)","v":"IE"}]
[783,25806,{"$f":"OFFSET('MC3'!$M$34,B788,0)","v":"IE"}]
[784,25839,{"$f":"OFFSET('MC3'!$M$34,B789,0)","v":"IE"}]
[785,25872,{"$f":"OFFSET('MC3'!$M$34,B790,0)","v":"IE"}]
[786,25905,{"$f":"OFFSET('MC3'!$M$34,B791,0)","v":"IE"}]
[787,25938,{"$f":"OFFSET('MC3'!$M$34,B792,0)","v":"IE"}]
[788,25971,{"$f":"OFFSET('MC3'!$M$34,B793,0)","v":"IE"}]
[789,26004,{"$f":"OFFSET('MC3'!$M$34,B794,0)","v":"IE"}]
[790,26037,{"$f":"OFFSET('MC3'!$M$34,B795,0)","v":"IE"}]
[791,26070,{"$f":"OFFSET('MC3'!$M$34,B796,0)","v":"IE"}]
[792,26103,{"$f":"OFFSET('MC3'!$M$34,B797,0)","v":"IE"}]
[793,26136,{"$f":"OFFSET('MC3'!$M$34,B798,0)","v":"IE"}]
[794,26169,{"$f":"OFFSET('MC3'!$M$34,B799,0)","v":"IE"}]
[795,26202,{"$f":"OFFSET('MC3'!$M$34,B800,0)","v":"IE"}]
[796,26235,{"$f":"OFFSET('MC3'!$M$34,B801,0)","v":"IE"}]
[797,26268,{"$f":"OFFSET('MC3'!$M$34,B802,0)","v":"IE"}]
[798,26301,{"$f":"OFFSET('MC3'!$M$34,B803,0)","v":"IE"}]
[799,26334,{"$f":"OFFSET('MC3'!$M$34,B804,0)","v":"IE"}]
[800,26367,{"$f":"OFFSET('MC3'!$M$34,B805,0)","v":"IE"}]
[801,26400,{"$f":"OFFSET('MC3'!$M$34,B806,0)","v":"IE"}]
[802,26433,{"$f":"OFFSET('MC3'!$M$34,B807,0)","v":"IE"}]
[803,26466,{"$f":"OFFSET('MC3'!$M$34,B808,0)","v":"IE"}]
[804,26499,{"$f":"OFFSET('MC3'!$M$34,B809,0)","v":"IE"}]
[805,26532,{"$f":"OFFSET('MC3'!$M$34,B810,0)","v":"IE"}]
[806,26565,{"$f":"OFFSET('MC3'!$M$34,B811,0)","v":"IE"}]
[807,26598,{"$f":"OFFSET('MC3'!$M$34,B812,0)","v":"IE"}]
[808,26631,{"$f":"OFFSET('MC3'!$M$34,B813,0)","v":"IE"}]
[809,26664,{"$f":"OFFSET('MC3'!$M$34,B814,0)","v":"IE"}]
[810,26697,{"$f":"OFFSET('MC3'!$M$34,B815,0)","v":"IE"}]
[811,26730,{"$f":"OFFSET('MC3'!$M$34,B816,0)","v":"IE"}]
[812,26763,{"$f":"OFFSET('MC3'!$M$34,B817,0)","v":"IE"}]
[813,26796,{"$f":"OFFSET('MC3'!$M$34,B818,0)","v":"IE"}]
[814,26829,{"$f":"OFFSET('MC3'!$M$34,B819,0)","v":"IE"}]
[815,26862,{"$f":"OFFSET('MC3'!$M$34,B820,0)","v":"IE"}]
[816,26895,{"$f":"OFFSET('MC3'!$M$34,B821,0)","v":"IE"}]
[817,26928,{"$f":"OFFSET('MC3'!$M$34,B822,0)","v":"IE"}]
[818,26961,{"$f":"OFFSET('MC3'!$M$34,B823,0)","v":"IE"}]
[819,26994,{"$f":"OFFSET('MC3'!$M$34,B824,0)","v":"IE"}]
[820,27027,{"$f":"OFFSET('MC3'!$M$34,B825,0)","v":"IE"}]
[821,27060,{"$f":"OFFSET('MC3'!$M$34,B826,0)","v":"IE"}]
[822,27093,{"$f":"OFFSET('MC3'!$M$34,B827,0)","v":"IE"}]
[823,27126,{"$f":"OFFSET('MC3'!$M$34,B828,0)","v":"IE"}]
[824,27159,{"$f":"OFFSET('MC3'!$M$34,B829,0)","v":"IE"}]
[825,27192,{"$f":"OFFSET('MC3'!$M$34,B830,0)","v":"IE"}]
[826,27225,{"$f":"OFFSET('MC3'!$M$34,B831,0)","v":"IE"}]
[827,27258,{"$f":"OFFSET('MC3'!$M$34,B832,0)","v":"IE"}]
[828,27291,{"$f":"OFFSET('MC3'!$M$34,B833,0)","v":"IE"}]
[829,27324,{"$f":"OFFSET('MC3'!$M$34,B834,0)","v":"IE"}]
[830,27357,{"$f":"OFFSET('MC3'!$M$34,B835,0)","v":"IE"}]
[831,27390,{"$f":"OFFSET('MC3'!$M$34,B836,0)","v":"IE"}]
[832,27423,{"$f":"OFFSET('MC3'!$M$34,B837,0)","v":"IE"}]
[833,27456,{"$f":"OFFSET('MC3'!$M$34,B838,0)","v":"IE"}]
[834,27489,{"$f":"OFFSET('MC3'!$M$34,B839,0)","v":"IE"}]
[835,27522,{"$f":"OFFSET('MC3'!$M$34,B840,0)","v":"IE"}]
[836,27555,{"$f":"OFFSET('MC3'!$M$34,B841,0)","v":"IE"}]
[837,27588,{"$f":"OFFSET('MC3'!$M$34,B842,0)","v":"IE"}]
[838,27621,{"$f":"OFFSET('MC3'!$M$34,B843,0)","v":"IE"}]
[839,27654,{"$f":"OFFSET('MC3'!$M$34,B844,0)","v":"IE"}]
[840,27687,{"$f":"OFFSET('MC3'!$M$34,B845,0)","v":"IE"}]
[841,27720,{"$f":"OFFSET('MC3'!$M$34,B846,0)","v":"IE"}]
[842,27753,{"$f":"OFFSET('MC3'!$M$34,B847,0)","v":"IE"}]
[843,27786,{"$f":"OFFSET('MC3'!$M$34,B848,0)","v":"IE"}]
[844,27819,{"$f":"OFFSET('MC3'!$M$34,B849,0)","v":"IE"}]
[845,27852,{"$f":"OFFSET('MC3'!$M$34,B850,0)","v":"IE"}]
[846,27885,{"$f":"OFFSET('MC3'!$M$34,B851,0)","v":"IE"}]
[847,27918,{"$f":"OFFSET('MC3'!$M$34,B852,0)","v":"IE"}]
[848,27951,{"$f":"OFFSET('MC3'!$M$34,B853,0)","v":"IE"}]
[849,27984,{"$f":"OFFSET('MC3'!$M$34,B854,0)","v":"IE"}]
[850,28017,{"$f":"OFFSET('MC3'!$M$34,B855,0)","v":"IE"}]
[851,28050,{"$f":"OFFSET('MC3'!$M$34,B856,0)","v":"IE"}]
[852,28083,{"$f":"OFFSET('MC3'!$M$34,B857,0)","v":"IE"}]
[853,28116,{"$f":"OFFSET('MC3'!$M$34,B858,0)","v":"IE"}]
[854,28149,{"$f":"OFFSET('MC3'!$M$34,B859,0)","v":"IE"}]
[855,28182,{"$f":"OFFSET('MC3'!$M$34,B860,0)","v":"IE"}]
[856,28215,{"$f":"OFFSET('MC3'!$M$34,B861,0)","v":"IE"}]
[857,28248,{"$f":"OFFSET('MC3'!$M$34,B862,0)","v":"IE"}]
[858,28281,{"$f":"OFFSET('MC3'!$M$34,B863,0)","v":"IE"}]
[859,28314,{"$f":"OFFSET('MC3'!$M$34,B864,0)","v":"IE"}]
[860,28347,{"$f":"OFFSET('MC3'!$M$34,B865,0)","v":"IE"}]
[861,28380,{"$f":"OFFSET('MC3'!$M$34,B866,0)","v":"IE"}]
[862,28413,{"$f":"OFFSET('MC3'!$M$34,B867,0)","v":"IE"}]
[863,28446,{"$f":"OFFSET('MC3'!$M$34,B868,0)","v":"IE"}]
[864,28479,{"$f":"OFFSET('MC3'!$M$34,B869,0)","v":"IE"}]
[865,28512,{"$f":"OFFSET('MC3'!$M$34,B870,0)","v":"IE"}]
[866,28545,{"$f":"OFFSET('MC3'!$M$34,B871,0)","v":"IE"}]
[867,28578,{"$f":"OFFSET('MC3'!$M$34,B872,0)","v":"IE"}]
[868,28611,{"$f":"OFFSET('MC3'!$M$34,B873,0)","v":"IE"}]
[869,28644,{"$f":"OFFSET('MC3'!$M$34,B874,0)","v":"IE"}]
[870,28677,{"$f":"OFFSET('MC3'!$M$34,B875,0)","v":"IE"}]
[871,28710,{"$f":"OFFSET('MC3'!$M$34,B876,0)","v":"IE"}]
[872,28743,{"$f":"OFFSET('MC3'!$M$34,B877,0)","v":"IE"}]
[873,28776,{"$f":"OFFSET('MC3'!$M$34,B878,0)","v":"IE"}]
[874,28809,{"$f":"OFFSET('MC3'!$M$34,B879,0)","v":"IE"}]
[875,28842,{"$f":"OFFSET('MC3'!$M$34,B880,0)","v":"IE"}]
[876,28875,{"$f":"OFFSET('MC3'!$M$34,B881,0)","v":"IE"}]
[877,28908,{"$f":"OFFSET('MC3'!$M$34,B882,0)","v":"IE"}]
[878,28941,{"$f":"OFFSET('MC3'!$M$34,B883,0)","v":"IE"}]
[879,28974,{"$f":"OFFSET('MC3'!$M$34,B884,0)","v":"IE"}]
[880,29007,{"$f":"OFFSET('MC3'!$M$34,B885,0)","v":"IE"}]
[881,29040,{"$f":"OFFSET('MC3'!$M$34,B886,0)","v":"IE"}]
[882,29073,{"$f":"OFFSET('MC3'!$M$34,B887,0)","v":"IE"}]
[883,29106,{"$f":"OFFSET('MC3'!$M$34,B888,0)","v":"IE"}]
[884,29139,{"$f":"OFFSET('MC3'!$M$34,B889,0)","v":"IE"}]
[885,29172,{"$f":"OFFSET('MC3'!$M$34,B890,0)","v":"IE"}]
[886,29205,{"$f":"OFFSET('MC3'!$M$34,B891,0)","v":"IE"}]
[887,29238,{"$f":"OFFSET('MC3'!$M$34,B892,0)","v":"IE"}]
[888,29271,{"$f":"OFFSET('MC3'!$M$34,B893,0)","v":"IE"}]
[889,29304,{"$f":"OFFSET('MC3'!$M$34,B894,0)","v":"IE"}]
[890,29337,{"$f":"OFFSET('MC3'!$M$34,B895,0)","v":"IE"}]
[891,29370,{"$f":"OFFSET('MC3'!$M$34,B896,0)","v":"IE"}]
[892,29403,{"$f":"OFFSET('MC3'!$M$34,B897,0)","v":"IE"}]
[893,29436,{"$f":"OFFSET('MC3'!$M$34,B898,0)","v":"IE"}]
[894,29469,{"$f":"OFFSET('MC3'!$M$34,B899,0)","v":"IE"}]
[895,29502,{"$f":"OFFSET('MC3'!$M$34,B900,0)","v":"IE"}]
[896,29535,{"$f":"OFFSET('MC3'!$M$34,B901,0)","v":"IE"}]
[897,29568,{"$f":"OFFSET('MC3'!$M$34,B902,0)","v":"IE"}]
[898,29601,{"$f":"OFFSET('MC3'!$M$34,B903,0)","v":"IE"}]
[899,29634,{"$f":"OFFSET('MC3'!$M$34,B904,0)","v":"IE"}]
[900,29667,{"$f":"OFFSET('MC3'!$M$34,B905,0)","v":"IE"}]
[901,29700,{"$f":"OFFSET('MC3'!$M$34,B906,0)","v":"IE"}]
[902,29733,{"$f":"OFFSET('MC3'!$M$34,B907,0)","v":"IE"}]
[903,29766,{"$f":"OFFSET('MC3'!$M$34,B908,0)","v":"IE"}]
[904,29799,{"$f":"OFFSET('MC3'!$M$34,B909,0)","v":"IE"}]
[905,29832,{"$f":"OFFSET('MC3'!$M$34,B910,0)","v":"IE"}]
[906,29865,{"$f":"OFFSET('MC3'!$M$34,B911,0)","v":"IE"}]
[907,29898,{"$f":"OFFSET('MC3'!$M$34,B912,0)","v":"IE"}]
[908,29931,{"$f":"OFFSET('MC3'!$M$34,B913,0)","v":"IE"}]
[909,29964,{"$f":"OFFSET('MC3'!$M$34,B914,0)","v":"IE"}]
[910,29997,{"$f":"OFFSET('MC3'!$M$34,B915,0)","v":"IE"}]
[911,30030,{"$f":"OFFSET('MC3'!$M$34,B916,0)","v":"IE"}]
[912,30063,{"$f":"OFFSET('MC3'!$M$34,B917,0)","v":"IE"}]
[913,30096,{"$f":"OFFSET('MC3'!$M$34,B918,0)","v":"IE"}]
[914,30129,{"$f":"OFFSET('MC3'!$M$34,B919,0)","v":"IE"}]
[915,30162,{"$f":"OFFSET('MC3'!$M$34,B920,0)","v":"IE"}]
[916,30195,{"$f":"OFFSET('MC3'!$M$34,B921,0)","v":"IE"}]
[917,30228,{"$f":"OFFSET('MC3'!$M$34,B922,0)","v":"IE"}]
[918,30261,{"$f":"OFFSET('MC3'!$M$34,B923,0)","v":"IE"}]
[919,30294,{"$f":"OFFSET('MC3'!$M$34,B924,0)","v":"IE"}]
[920,30327,{"$f":"OFFSET('MC3'!$M$34,B925,0)","v":"IE"}]
[921,30360,{"$f":"OFFSET('MC3'!$M$34,B926,0)","v":"IE"}]
[922,30393,{"$f":"OFFSET('MC3'!$M$34,B927,0)","v":"IE"}]
[923,30426,{"$f":"OFFSET('MC3'!$M$34,B928,0)","v":"IE"}]
[924,30459,{"$f":"OFFSET('MC3'!$M$34,B929,0)","v":"IE"}]
[925,30492,{"$f":"OFFSET('MC3'!$M$34,B930,0)","v":"IE"}]
[926,30525,{"$f":"OFFSET('MC3'!$M$34,B931,0)","v":"IE"}]
[927,30558,{"$f":"OFFSET('MC3'!$M$34,B932,0)","v":"IE"}]
[928,30591,{"$f":"OFFSET('MC3'!$M$34,B933,0)","v":"IE"}]
[929,30624,{"$f":"OFFSET('MC3'!$M$34,B934,0)","v":"IE"}]
[930,30657,{"$f":"OFFSET('MC3'!$M$34,B935,0)","v":"IE"}]
[931,30690,{"$f":"OFFSET('MC3'!$M$34,B936,0)","v":"IE"}]
[932,30723,{"$f":"OFFSET('MC3'!$M$34,B937,0)","v":"IE"}]
[933,30756,{"$f":"OFFSET('MC3'!$M$34,B938,0)","v":"IE"}]
[934,30789,{"$f":"OFFSET('MC3'!$M$34,B939,0)","v":"IE"}]
[935,30822,{"$f":"OFFSET('MC3'!$M$34,B940,0)","v":"IE"}]
[936,30855,{"$f":"OFFSET('MC3'!$M$34,B941,0)","v":"IE"}]
[937,30888,{"$f":"OFFSET('MC3'!$M$34,B942,0)","v":"IE"}]
[938,30921,{"$f":"OFFSET('MC3'!$M$34,B943,0)","v":"IE"}]
[939,30954,{"$f":"OFFSET('MC3'!$M$34,B944,0)","v":"IE"}]
[940,30987,{"$f":"OFFSET('MC3'!$M$34,B945,0)","v":"IE"}]
[941,31020,{"$f":"OFFSET('MC3'!$M$34,B946,0)","v":"IE"}]
[942,31053,{"$f":"OFFSET('MC3'!$M$34,B947,0)","v":"IE"}]
[943,31086,{"$f":"OFFSET('MC3'!$M$34,B948,0)","v":"IE"}]
[944,31119,{"$f":"OFFSET('MC3'!$M$34,B949,0)","v":"IE"}]
[945,31152,{"$f":"OFFSET('MC3'!$M$34,B950,0)","v":"IE"}]
[946,31185,{"$f":"OFFSET('MC3'!$M$34,B951,0)","v":"IE"}]
[947,31218,{"$f":"OFFSET('MC3'!$M$34,B952,0)","v":"IE"}]
[948,31251,{"$f":"OFFSET('MC3'!$M$34,B953,0)","v":"IE"}]
[949,31284,{"$f":"OFFSET('MC3'!$M$34,B954,0)","v":"IE"}]
[950,31317,{"$f":"OFFSET('MC3'!$M$34,B955,0)","v":"IE"}]
[951,31350,{"$f":"OFFSET('MC3'!$M$34,B956,0)","v":"IE"}]
[952,31383,{"$f":"OFFSET('MC3'!$M$34,B957,0)","v":"IE"}]
[953,31416,{"$f":"OFFSET('MC3'!$M$34,B958,0)","v":"IE"}]
[954,31449,{"$f":"OFFSET('MC3'!$M$34,B959,0)","v":"IE"}]
[955,31482,{"$f":"OFFSET('MC3'!$M$34,B960,0)","v":"IE"}]
[956,31515,{"$f":"OFFSET('MC3'!$M$34,B961,0)","v":"IE"}]
[957,31548,{"$f":"OFFSET('MC3'!$M$34,B962,0)","v":"IE"}]
[958,31581,{"$f":"OFFSET('MC3'!$M$34,B963,0)","v":"IE"}]
[959,31614,{"$f":"OFFSET('MC3'!$M$34,B964,0)","v":"IE"}]
[960,31647,{"$f":"OFFSET('MC3'!$M$34,B965,0)","v":"IE"}]
[961,31680,{"$f":"OFFSET('MC3'!$M$34,B966,0)","v":"IE"}]
[962,31713,{"$f":"OFFSET('MC3'!$M$34,B967,0)","v":"IE"}]
[963,31746,{"$f":"OFFSET('MC3'!$M$34,B968,0)","v":"IE"}]
[964,31779,{"$f":"OFFSET('MC3'!$M$34,B969,0)","v":"IE"}]
[965,31812,{"$f":"OFFSET('MC3'!$M$34,B970,0)","v":"IE"}]
[966,31845,{"$f":"OFFSET('MC3'!$M$34,B971,0)","v":"IE"}]
[967,31878,{"$f":"OFFSET('MC3'!$M$34,B972,0)","v":"IE"}]
[968,31911,{"$f":"OFFSET('MC3'!$M$34,B973,0)","v":"IE"}]
[969,31944,{"$f":"OFFSET('MC3'!$M$34,B974,0)","v":"IE"}]
[970,31977,{"$f":"OFFSET('MC3'!$M$34,B975,0)","v":"IE"}]
[971,32010,{"$f":"OFFSET('MC3'!$M$34,B976,0)","v":"IE"}]
[972,32043,{"$f":"OFFSET('MC3'!$M$34,B977,0)","v":"IE"}]
[973,32076,{"$f":"OFFSET('MC3'!$M$34,B978,0)","v":"IE"}]
[974,32109,{"$f":"OFFSET('MC3'!$M$34,B979,0)","v":"IE"}]
[975,32142,{"$f":"OFFSET('MC3'!$M$34,B980,0)","v":"IE"}]
[976,32175,{"$f":"OFFSET('MC3'!$M$34,B981,0)","v":"IE"}]
[977,32208,{"$f":"OFFSET('MC3'!$M$34,B982,0)","v":"IE"}]
[978,32241,{"$f":"OFFSET('MC3'!$M$34,B983,0)","v":"IE"}]
[979,32274,{"$f":"OFFSET('MC3'!$M$34,B984,0)","v":"IE"}]
[980,32307,{"$f":"OFFSET('MC3'!$M$34,B985,0)","v":"IE"}]
[981,32340,{"$f":"OFFSET('MC3'!$M$34,B986,0)","v":"IE"}]
[982,32373,{"$f":"OFFSET('MC3'!$M$34,B987,0)","v":"IE"}]
[983,32406,{"$f":"OFFSET('MC3'!$M$34,B988,0)","v":"IE"}]
[984,32439,{"$f":"OFFSET('MC3'!$M$34,B989,0)","v":"IE"}]
[985,32472,{"$f":"OFFSET('MC3'!$M$34,B990,0)","v":"IE"}]
[986,32505,{"$f":"OFFSET('MC3'!$M$34,B991,0)","v":"IE"}]
[987,32538,{"$f":"OFFSET('MC3'!$M$34,B992,0)","v":"IE"}]
[988,32571,{"$f":"OFFSET('MC3'!$M$34,B993,0)","v":"IE"}]
[989,32604,{"$f":"OFFSET('MC3'!$M$34,B994,0)","v":"IE"}]
[990,32637,{"$f":"OFFSET('MC3'!$M$34,B995,0)","v":"IE"}]
[991,32670,{"$f":"OFFSET('MC3'!$M$34,B996,0)","v":"IE"}]
[992,32703,{"$f":"OFFSET('MC3'!$M$34,B997,0)","v":"IE"}]
[993,32736,{"$f":"OFFSET('MC3'!$M$34,B998,0)","v":"IE"}]
[994,32769,{"$f":"OFFSET('MC3'!$M$34,B999,0)","v":"IE"}]
[995,32802,{"$f":"OFFSET('MC3'!$M$34,B1000,0)","v":"IE"}]
[996,32835,{"$f":"OFFSET('MC3'!$M$34,B1001,0)","v":"IE"}]
[997,32868,{"$f":"OFFSET('MC3'!$M$34,B1002,0)","v":"IE"}]
[998,32901,{"$f":"OFFSET('MC3'!$M$34,B1003,0)","v":"IE"}]
[999,32934,{"$f":"OFFSET('MC3'!$M$34,B1004,0)","v":"IE"}]
[1000,32967,{"$f":"OFFSET('MC3'!$M$34,B1005,0)","v":"IE"}]

{"sheet":"MC3","index":9,"n_rows":33001,"n_cols":15,"rows_kept":4500,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
["***Simulation Runs - Does not require checked boxes to be sequential***"]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.86024738683532087},{"$f":"1/M4","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D4=1,3,IF(D4=2,2,IF(D4=3,1,IF(D4=4,0,IF(D4=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D4,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D4+MATCH(1,INDIRECT(F4),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4=2,2,IF(G4=3,1,IF(G4=4,0,IF(G4=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G4,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G4+MATCH(1,INDIRECT(I4),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4=3,1,IF(J4=4,0,IF(J4=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4>1,IF(M4=2,IF(B4<C4,E4*N4,H4*N4),IF(B4<C4,E4*N4,IF(B4<2*C4,H4*N4,K4*N4))),O4)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.31500339733618243,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D5=1,3,IF(D5=2,2,IF(D5=3,1,IF(D5=4,0,IF(D5=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D5,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G5,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M5>1,IF(M5=2,IF(B5<C5,E5*N5,(E5-1)*N5),IF(B5<C5,E5*N5,IF(B5<2*C5,(E5-1)*N5,(E5-2)*N5))),O5)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.4987366220779218,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D6,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G6,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.70102739803379488,{"$f":"1/M7","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D7,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D7+MATCH(1,INDIRECT(F7),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G7,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G7+MATCH(1,INDIRECT(I7),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7>1,IF(M7=2,IF(B7<C7,E7*N7,(E7-1)*N7),IF(B7<C7,E7*N7,IF(B7<2*C7,(E7-1)*N7,(E7-2)*N7))),O7)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.75032224414952708,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D8,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G8,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.80605182953943655,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D9,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G9,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.71570347817773694,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D10,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G10,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.80737423934869179,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D11,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G11,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.42354109242324023,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D12,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G12,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.88715565708620037,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D13,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G13,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",4.6731035472963867E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D14,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G14,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.49128238585082151,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D15,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G15,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.97805639670853173,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D16,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G16,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.54580909011132661,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D17,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G17,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.41005940412539432,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D18,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G18,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.5250073248303404,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D19,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G19,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.17189247422436293,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D20,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G20,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.8394233787246772,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D21,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G21,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.39402946061985711,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D22,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G22,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.6855606526286192,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D23,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G23,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4:L23)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.60136676795247601},{"$f":"1/M25","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D25,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D25+MATCH(1,INDIRECT(F25),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25=2,2,IF(G25=3,1,IF(G25=4,0,IF(G25=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G25,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G25+MATCH(1,INDIRECT(I25),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25=3,1,IF(J25=4,0,IF(J25=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25>1,IF(M25=2,IF(B25<C25,E25*N25,(E25-1)*N25),IF(B25<C25,E25*N25,IF(B25<2*C25,(E25-1)*N25,(E25-2)*N25))),O25)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M26","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D26,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D26+MATCH(1,INDIRECT(F26),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26=2,2,IF(G26=3,1,IF(G26=4,0,IF(G26=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G26,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G26+MATCH(1,INDIRECT(I26),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26=3,1,IF(J26=4,0,IF(J26=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26>1,IF(M26=2,IF(B26<C26,E26*N26,(E26-1)*N26),IF(B26<C26,E26*N26,IF(B26<2*C26,(E26-1)*N26,(E26-2)*N26))),O26)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.46742041469310847},{"$f":"1/M27","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D27,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D27+MATCH(1,INDIRECT(F27),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27=2,2,IF(G27=3,1,IF(G27=4,0,IF(G27=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G27,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G27+MATCH(1,INDIRECT(I27),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27=3,1,IF(J27=4,0,IF(J27=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27>1,IF(M27=2,IF(B27<C27,E27*N27,(E27-1)*N27),IF(B27<C27,E27*N27,IF(B27<2*C27,(E27-1)*N27,(E27-2)*N27))),O27)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.67078514917571919},{"$f":"1/M28","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D28,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D28+MATCH(1,INDIRECT(F28),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28=2,2,IF(G28=3,1,IF(G28=4,0,IF(G28=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G28,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G28+MATCH(1,INDIRECT(I28),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28=3,1,IF(J28=4,0,IF(J28=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28>1,IF(M28=2,IF(B28<C28,E28*N28,(E28-1)*N28),IF(B28<C28,E28*N28,IF(B28<2*C28,(E28-1)*N28,(E28-2)*N28))),O28)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L28)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L24>Calculations!$G$39,\"EV\",IF(L24>Calculations!$G$40,\"HV\",IF(L24>Calculations!$G$41,\"MV\",IF(L24>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L29>=Calculations!$H$39,\"EV\",IF(L29>=Calculations!$H$40,\"HV\",IF(L29>=Calculations!$H$41,\"MV\",IF(L29>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M33=\"EV\",1,IF(M33=\"HV\",2,IF(M33=\"MV\",3,IF(M33=\"PS\",4,IF(M33=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32,Calculations!$P$22:$U$28,N33+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.76535740790658935},{"$f":"1/M37","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D37=1,3,IF(D37=2,2,IF(D37=3,1,IF(D37=4,0,IF(D37=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D37,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D37+MATCH(1,INDIRECT(F37),0)","v":{"$error":"#N/A"}},{"$f":"IF(G37=2,2,IF(G37=3,1,IF(G37=4,0,IF(G37=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G37,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G37+MATCH(1,INDIRECT(I37),0)","v":{"$error":"#N/A"}},{"$f":"IF(J37=3,1,IF(J37=4,0,IF(J37=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M37>1,IF(M37=2,IF(B37<C37,E37*N37,H37*N37),IF(B37<C37,E37*N37,IF(B37<2*C37,H37*N37,K37*N37))),O37)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.23468310225485034,{"$f":"1/M38","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D38=1,3,IF(D38=2,2,IF(D38=3,1,IF(D38=4,0,IF(D38=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D38,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D38+MATCH(1,INDIRECT(F38),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G38,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G38+MATCH(1,INDIRECT(I38),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M38>1,IF(M38=2,IF(B38<C38,E38*N38,(E38-1)*N38),IF(B38<C38,E38*N38,IF(B38<2*C38,(E38-1)*N38,(E38-2)*N38))),O38)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.34943456151092522,{"$f":"1/M39","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D39,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D39+MATCH(1,INDIRECT(F39),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G39,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G39+MATCH(1,INDIRECT(I39),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M39>1,IF(M39=2,IF(B39<C39,E39*N39,(E39-1)*N39),IF(B39<C39,E39*N39,IF(B39<2*C39,(E39-1)*N39,(E39-2)*N39))),O39)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.37987171962331656,{"$f":"1/M40","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D40,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D40+MATCH(1,INDIRECT(F40),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G40,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G40+MATCH(1,INDIRECT(I40),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M40>1,IF(M40=2,IF(B40<C40,E40*N40,(E40-1)*N40),IF(B40<C40,E40*N40,IF(B40<2*C40,(E40-1)*N40,(E40-2)*N40))),O40)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.73367708406729404,{"$f":"1/M41","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D41,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D41+MATCH(1,INDIRECT(F41),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G41,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G41+MATCH(1,INDIRECT(I41),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M41>1,IF(M41=2,IF(B41<C41,E41*N41,(E41-1)*N41),IF(B41<C41,E41*N41,IF(B41<2*C41,(E41-1)*N41,(E41-2)*N41))),O41)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.77138660947077731,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D42,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G42,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.87260147709283198,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D43,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G43,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.99810468060974422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D44,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G44,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.27284675155971072,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D45,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G45,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.91466021053261704,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D46,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G46,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.76751828943957445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D47,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G47,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.38863587128973887,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D48,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G48,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.89635250296862445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D49,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G49,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.76233403593936067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D50,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G50,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.1650732080859183,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D51,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G51,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.36656286687987405,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D52,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G52,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.39526416664047548,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D53,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G53,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.83797829047101158,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D54,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G54,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.35809664109854089,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D55,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G55,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.7244039756583911,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D56,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G56,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L56)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.89486597055623918},{"$f":"1/M58","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D58,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D58+MATCH(1,INDIRECT(F58),0)","v":{"$error":"#N/A"}},{"$f":"IF(G58=2,2,IF(G58=3,1,IF(G58=4,0,IF(G58=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G58,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G58+MATCH(1,INDIRECT(I58),0)","v":{"$error":"#N/A"}},{"$f":"IF(J58=3,1,IF(J58=4,0,IF(J58=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M58>1,IF(M58=2,IF(B58<C58,E58*N58,(E58-1)*N58),IF(B58<C58,E58*N58,IF(B58<2*C58,(E58-1)*N58,(E58-2)*N58))),O58)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.48942243249899775},{"$f":"1/M59","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D59,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D59+MATCH(1,INDIRECT(F59),0)","v":{"$error":"#N/A"}},{"$f":"IF(G59=2,2,IF(G59=3,1,IF(G59=4,0,IF(G59=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G59,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G59+MATCH(1,INDIRECT(I59),0)","v":{"$error":"#N/A"}},{"$f":"IF(J59=3,1,IF(J59=4,0,IF(J59=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M59>1,IF(M59=2,IF(B59<C59,E59*N59,(E59-1)*N59),IF(B59<C59,E59*N59,IF(B59<2*C59,(E59-1)*N59,(E59-2)*N59))),O59)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.17134684356292085},{"$f":"1/M60","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D60,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D60+MATCH(1,INDIRECT(F60),0)","v":{"$error":"#N/A"}},{"$f":"IF(G60=2,2,IF(G60=3,1,IF(G60=4,0,IF(G60=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G60,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G60+MATCH(1,INDIRECT(I60),0)","v":{"$error":"#N/A"}},{"$f":"IF(J60=3,1,IF(J60=4,0,IF(J60=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M60>1,IF(M60=2,IF(B60<C60,E60*N60,(E60-1)*N60),IF(B60<C60,E60*N60,IF(B60<2*C60,(E60-1)*N60,(E60-2)*N60))),O60)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.3085683616478595},{"$f":"1/M61","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D61,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D61+MATCH(1,INDIRECT(F61),0)","v":{"$error":"#N/A"}},{"$f":"IF(G61=2,2,IF(G61=3,1,IF(G61=4,0,IF(G61=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G61,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G61+MATCH(1,INDIRECT(I61),0)","v":{"$error":"#N/A"}},{"$f":"IF(J61=3,1,IF(J61=4,0,IF(J61=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M61>1,IF(M61=2,IF(B61<C61,E61*N61,(E61-1)*N61),IF(B61<C61,E61*N61,IF(B61<2*C61,(E61-1)*N61,(E61-2)*N61))),O61)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L58:L61)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L57>Calculations!$G$39,\"EV\",IF(L57>Calculations!$G$40,\"HV\",IF(L57>Calculations!$G$41,\"MV\",IF(L57>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L62>=Calculations!$H$39,\"EV\",IF(L62>=Calculations!$H$40,\"HV\",IF(L62>=Calculations!$H$41,\"MV\",IF(L62>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M66=\"EV\",1,IF(M66=\"HV\",2,IF(M66=\"MV\",3,IF(M66=\"PS\",4,IF(M66=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M65,Calculations!$P$22:$U$28,N66+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.6622579676716126},{"$f":"1/M70","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D70=1,3,IF(D70=2,2,IF(D70=3,1,IF(D70=4,0,IF(D70=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D70,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D70+MATCH(1,INDIRECT(F70),0)","v":{"$error":"#N/A"}},{"$f":"IF(G70=2,2,IF(G70=3,1,IF(G70=4,0,IF(G70=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G70,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G70+MATCH(1,INDIRECT(I70),0)","v":{"$error":"#N/A"}},{"$f":"IF(J70=3,1,IF(J70=4,0,IF(J70=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M70>1,IF(M70=2,IF(B70<C70,E70*N70,H70*N70),IF(B70<C70,E70*N70,IF(B70<2*C70,H70*N70,K70*N70))),O70)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.20364586420526265,{"$f":"1/M71","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D71=1,3,IF(D71=2,2,IF(D71=3,1,IF(D71=4,0,IF(D71=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D71,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D71+MATCH(1,INDIRECT(F71),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G71,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G71+MATCH(1,INDIRECT(I71),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M71>1,IF(M71=2,IF(B71<C71,E71*N71,(E71-1)*N71),IF(B71<C71,E71*N71,IF(B71<2*C71,(E71-1)*N71,(E71-2)*N71))),O71)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.87001521711598961,{"$f":"1/M72","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D72,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D72+MATCH(1,INDIRECT(F72),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G72,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G72+MATCH(1,INDIRECT(I72),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M72>1,IF(M72=2,IF(B72<C72,E72*N72,(E72-1)*N72),IF(B72<C72,E72*N72,IF(B72<2*C72,(E72-1)*N72,(E72-2)*N72))),O72)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.46309942871472365,{"$f":"1/M73","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D73,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D73+MATCH(1,INDIRECT(F73),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G73,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G73+MATCH(1,INDIRECT(I73),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M73>1,IF(M73=2,IF(B73<C73,E73*N73,(E73-1)*N73),IF(B73<C73,E73*N73,IF(B73<2*C73,(E73-1)*N73,(E73-2)*N73))),O73)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.85832345964745338,{"$f":"1/M74","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D74,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D74+MATCH(1,INDIRECT(F74),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G74,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G74+MATCH(1,INDIRECT(I74),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M74>1,IF(M74=2,IF(B74<C74,E74*N74,(E74-1)*N74),IF(B74<C74,E74*N74,IF(B74<2*C74,(E74-1)*N74,(E74-2)*N74))),O74)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.19991929511508877,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D75,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G75,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.61752160093563335,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D76,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G76,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",4.5610841747937836E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D77,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G77,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.81199485852971554,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D78,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G78,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.84052762474357834,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D79,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G79,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.2032502015978267,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D80,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G80,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.33216327843711602,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D81,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G81,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.35719121656352915,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D82,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G82,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.14939471677782601,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D83,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G83,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",3.5254134273342119E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D84,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G84,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.11790839385393492,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D85,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G85,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.68879973393580785,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D86,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G86,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.21285501766526949,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D87,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G87,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.83021888010445555,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D88,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G88,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.70746905927212378,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D89,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G89,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L70:L89)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.44947156984812364},{"$f":"1/M91","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D91,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D91+MATCH(1,INDIRECT(F91),0)","v":{"$error":"#N/A"}},{"$f":"IF(G91=2,2,IF(G91=3,1,IF(G91=4,0,IF(G91=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G91,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G91+MATCH(1,INDIRECT(I91),0)","v":{"$error":"#N/A"}},{"$f":"IF(J91=3,1,IF(J91=4,0,IF(J91=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M91>1,IF(M91=2,IF(B91<C91,E91*N91,(E91-1)*N91),IF(B91<C91,E91*N91,IF(B91<2*C91,(E91-1)*N91,(E91-2)*N91))),O91)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":2.600895381471624E-2},{"$f":"1/M92","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D92,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D92+MATCH(1,INDIRECT(F92),0)","v":{"$error":"#N/A"}},{"$f":"IF(G92=2,2,IF(G92=3,1,IF(G92=4,0,IF(G92=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G92,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G92+MATCH(1,INDIRECT(I92),0)","v":{"$error":"#N/A"}},{"$f":"IF(J92=3,1,IF(J92=4,0,IF(J92=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M92>1,IF(M92=2,IF(B92<C92,E92*N92,(E92-1)*N92),IF(B92<C92,E92*N92,IF(B92<2*C92,(E92-1)*N92,(E92-2)*N92))),O92)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.53005286542985997},{"$f":"1/M93","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D93,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D93+MATCH(1,INDIRECT(F93),0)","v":{"$error":"#N/A"}},{"$f":"IF(G93=2,2,IF(G93=3,1,IF(G93=4,0,IF(G93=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G93,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G93+MATCH(1,INDIRECT(I93),0)","v":{"$error":"#N/A"}},{"$f":"IF(J93=3,1,IF(J93=4,0,IF(J93=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M93>1,IF(M93=2,IF(B93<C93,E93*N93,(E93-1)*N93),IF(B93<C93,E93*N93,IF(B93<2*C93,(E93-1)*N93,(E93-2)*N93))),O93)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.14917495442477768},{"$f":"1/M94","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D94,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D94+MATCH(1,INDIRECT(F94),0)","v":{"$error":"#N/A"}},{"$f":"IF(G94=2,2,IF(G94=3,1,IF(G94=4,0,IF(G94=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G94,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G94+MATCH(1,INDIRECT(I94),0)","v":{"$error":"#N/A"}},{"$f":"IF(J94=3,1,IF(J94=4,0,IF(J94=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M94>1,IF(M94=2,IF(B94<C94,E94*N94,(E94-1)*N94),IF(B94<C94,E94*N94,IF(B94<2*C94,(E94-1)*N94,(E94-2)*N94))),O94)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L91:L94)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L90>Calculations!$G$39,\"EV\",IF(L90>Calculations!$G$40,\"HV\",IF(L90>Calculations!$G$41,\"MV\",IF(L90>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L95>=Calculations!$H$39,\"EV\",IF(L95>=Calculations!$H$40,\"HV\",IF(L95>=Calculations!$H$41,\"MV\",IF(L95>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M99=\"EV\",1,IF(M99=\"HV\",2,IF(M99=\"MV\",3,IF(M99=\"PS\",4,IF(M99=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M98,Calculations!$P$22:$U$28,N99+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.87144569921819814},{"$f":"1/M103","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D103=1,3,IF(D103=2,2,IF(D103=3,1,IF(D103=4,0,IF(D103=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D103,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D103+MATCH(1,INDIRECT(F103),0)","v":{"$error":"#N/A"}},{"$f":"IF(G103=2,2,IF(G103=3,1,IF(G103=4,0,IF(G103=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G103,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G103+MATCH(1,INDIRECT(I103),0)","v":{"$error":"#N/A"}},{"$f":"IF(J103=3,1,IF(J103=4,0,IF(J103=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M103>1,IF(M103=2,IF(B103<C103,E103*N103,H103*N103),IF(B103<C103,E103*N103,IF(B103<2*C103,H103*N103,K103*N103))),O103)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.39142869133805713,{"$f":"1/M104","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D104=1,3,IF(D104=2,2,IF(D104=3,1,IF(D104=4,0,IF(D104=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D104,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D104+MATCH(1,INDIRECT(F104),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G104,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G104+MATCH(1,INDIRECT(I104),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M104>1,IF(M104=2,IF(B104<C104,E104*N104,(E104-1)*N104),IF(B104<C104,E104*N104,IF(B104<2*C104,(E104-1)*N104,(E104-2)*N104))),O104)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.48442844635970528,{"$f":"1/M105","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D105,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D105+MATCH(1,INDIRECT(F105),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G105,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G105+MATCH(1,INDIRECT(I105),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M105>1,IF(M105=2,IF(B105<C105,E105*N105,(E105-1)*N105),IF(B105<C105,E105*N105,IF(B105<2*C105,(E105-1)*N105,(E105-2)*N105))),O105)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.50063050790497643,{"$f":"1/M106","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D106,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D106+MATCH(1,INDIRECT(F106),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G106,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G106+MATCH(1,INDIRECT(I106),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M106>1,IF(M106=2,IF(B106<C106,E106*N106,(E106-1)*N106),IF(B106<C106,E106*N106,IF(B106<2*C106,(E106-1)*N106,(E106-2)*N106))),O106)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.14986084075977812,{"$f":"1/M107","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D107,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D107+MATCH(1,INDIRECT(F107),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G107,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G107+MATCH(1,INDIRECT(I107),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M107>1,IF(M107=2,IF(B107<C107,E107*N107,(E107-1)*N107),IF(B107<C107,E107*N107,IF(B107<2*C107,(E107-1)*N107,(E107-2)*N107))),O107)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.76739090199339677,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D108,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G108,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.49322640766552128,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D109,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G109,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.2103508819642077,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D110,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G110,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.65070416575417622,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D111,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G111,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.83231717543952799,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D112,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G112,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.70437084214830969,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D113,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G113,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.68455421069746258,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D114,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G114,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.2876382193419218,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D115,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G115,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.31228904505306976,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D116,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G116,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",9.3367845236661973E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D117,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G117,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.1793130840097733,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D118,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G118,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.91119434417065215,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D119,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G119,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.51037019155486085,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D120,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G120,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.44757502191433629,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D121,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G121,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.27402707892385314,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D122,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G122,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L103:L122)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":3.4528442195384534E-2},{"$f":"1/M124","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D124,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D124+MATCH(1,INDIRECT(F124),0)","v":{"$error":"#N/A"}},{"$f":"IF(G124=2,2,IF(G124=3,1,IF(G124=4,0,IF(G124=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G124,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G124+MATCH(1,INDIRECT(I124),0)","v":{"$error":"#N/A"}},{"$f":"IF(J124=3,1,IF(J124=4,0,IF(J124=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M124>1,IF(M124=2,IF(B124<C124,E124*N124,(E124-1)*N124),IF(B124<C124,E124*N124,IF(B124<2*C124,(E124-1)*N124,(E124-2)*N124))),O124)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.10234211977569674},{"$f":"1/M125","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D125,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D125+MATCH(1,INDIRECT(F125),0)","v":{"$error":"#N/A"}},{"$f":"IF(G125=2,2,IF(G125=3,1,IF(G125=4,0,IF(G125=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G125,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G125+MATCH(1,INDIRECT(I125),0)","v":{"$error":"#N/A"}},{"$f":"IF(J125=3,1,IF(J125=4,0,IF(J125=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M125>1,IF(M125=2,IF(B125<C125,E125*N125,(E125-1)*N125),IF(B125<C125,E125*N125,IF(B125<2*C125,(E125-1)*N125,(E125-2)*N125))),O125)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.53224183371750755},{"$f":"1/M126","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D126,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D126+MATCH(1,INDIRECT(F126),0)","v":{"$error":"#N/A"}},{"$f":"IF(G126=2,2,IF(G126=3,1,IF(G126=4,0,IF(G126=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G126,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G126+MATCH(1,INDIRECT(I126),0)","v":{"$error":"#N/A"}},{"$f":"IF(J126=3,1,IF(J126=4,0,IF(J126=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M126>1,IF(M126=2,IF(B126<C126,E126*N126,(E126-1)*N126),IF(B126<C126,E126*N126,IF(B126<2*C126,(E126-1)*N126,(E126-2)*N126))),O126)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.75395654705869275},{"$f":"1/M127","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D127,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D127+MATCH(1,INDIRECT(F127),0)","v":{"$error":"#N/A"}},{"$f":"IF(G127=2,2,IF(G127=3,1,IF(G127=4,0,IF(G127=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G127,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G127+MATCH(1,INDIRECT(I127),0)","v":{"$error":"#N/A"}},{"$f":"IF(J127=3,1,IF(J127=4,0,IF(J127=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M127>1,IF(M127=2,IF(B127<C127,E127*N127,(E127-1)*N127),IF(B127<C127,E127*N127,IF(B127<2*C127,(E127-1)*N127,(E127-2)*N127))),O127)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L124:L127)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L123>Calculations!$G$39,\"EV\",IF(L123>Calculations!$G$40,\"HV\",IF(L123>Calculations!$G$41,\"MV\",IF(L123>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L128>=Calculations!$H$39,\"EV\",IF(L128>=Calculations!$H$40,\"HV\",IF(L128>=Calculations!$H$41,\"MV\",IF(L128>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M132=\"EV\",1,IF(M132=\"HV\",2,IF(M132=\"MV\",3,IF(M132=\"PS\",4,IF(M132=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M131,Calculations!$P$22:$U$28,N132+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.24288990935492372},{"$f":"1/M136","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D136=1,3,IF(D136=2,2,IF(D136=3,1,IF(D136=4,0,IF(D136=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D136,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D136+MATCH(1,INDIRECT(F136),0)","v":{"$error":"#N/A"}},{"$f":"IF(G136=2,2,IF(G136=3,1,IF(G136=4,0,IF(G136=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G136,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G136+MATCH(1,INDIRECT(I136),0)","v":{"$error":"#N/A"}},{"$f":"IF(J136=3,1,IF(J136=4,0,IF(J136=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M136>1,IF(M136=2,IF(B136<C136,E136*N136,H136*N136),IF(B136<C136,E136*N136,IF(B136<2*C136,H136*N136,K136*N136))),O136)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.51898403209714472,{"$f":"1/M137","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D137=1,3,IF(D137=2,2,IF(D137=3,1,IF(D137=4,0,IF(D137=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D137,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D137+MATCH(1,INDIRECT(F137),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G137,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G137+MATCH(1,INDIRECT(I137),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M137>1,IF(M137=2,IF(B137<C137,E137*N137,(E137-1)*N137),IF(B137<C137,E137*N137,IF(B137<2*C137,(E137-1)*N137,(E137-2)*N137))),O137)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.77360000754395453,{"$f":"1/M138","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D138,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D138+MATCH(1,INDIRECT(F138),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G138,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G138+MATCH(1,INDIRECT(I138),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M138>1,IF(M138=2,IF(B138<C138,E138*N138,(E138-1)*N138),IF(B138<C138,E138*N138,IF(B138<2*C138,(E138-1)*N138,(E138-2)*N138))),O138)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.66292432232817977,{"$f":"1/M139","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D139,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D139+MATCH(1,INDIRECT(F139),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G139,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G139+MATCH(1,INDIRECT(I139),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M139>1,IF(M139=2,IF(B139<C139,E139*N139,(E139-1)*N139),IF(B139<C139,E139*N139,IF(B139<2*C139,(E139-1)*N139,(E139-2)*N139))),O139)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.76480802531443293,{"$f":"1/M140","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D140,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D140+MATCH(1,INDIRECT(F140),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G140,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G140+MATCH(1,INDIRECT(I140),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M140>1,IF(M140=2,IF(B140<C140,E140*N140,(E140-1)*N140),IF(B140<C140,E140*N140,IF(B140<2*C140,(E140-1)*N140,(E140-2)*N140))),O140)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.43644428478580755,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D141,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G141,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",3.5919571655400495E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D142,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G142,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.73365754470840594,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D143,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G143,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.10949031381075813,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D144,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G144,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.38349474330153788,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D145,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G145,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.38180186999207655,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D146,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G146,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.12568959502078758,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D147,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G147,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",8.3549802495069492E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D148,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G148,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.76321856362198581,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D149,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G149,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.11744906928786703,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D150,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G150,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.79699688282367565,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D151,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G151,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.2650816718403084,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D152,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G152,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.57710195457389835,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D153,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G153,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.69556994825030338,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D154,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G154,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.65713916633206804,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D155,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G155,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L136:L155)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":7.1921455851662208E-2},{"$f":"1/M157","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D157,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D157+MATCH(1,INDIRECT(F157),0)","v":{"$error":"#N/A"}},{"$f":"IF(G157=2,2,IF(G157=3,1,IF(G157=4,0,IF(G157=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G157,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G157+MATCH(1,INDIRECT(I157),0)","v":{"$error":"#N/A"}},{"$f":"IF(J157=3,1,IF(J157=4,0,IF(J157=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M157>1,IF(M157=2,IF(B157<C157,E157*N157,(E157-1)*N157),IF(B157<C157,E157*N157,IF(B157<2*C157,(E157-1)*N157,(E157-2)*N157))),O157)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.2915184569973911},{"$f":"1/M158","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D158,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D158+MATCH(1,INDIRECT(F158),0)","v":{"$error":"#N/A"}},{"$f":"IF(G158=2,2,IF(G158=3,1,IF(G158=4,0,IF(G158=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G158,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G158+MATCH(1,INDIRECT(I158),0)","v":{"$error":"#N/A"}},{"$f":"IF(J158=3,1,IF(J158=4,0,IF(J158=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M158>1,IF(M158=2,IF(B158<C158,E158*N158,(E158-1)*N158),IF(B158<C158,E158*N158,IF(B158<2*C158,(E158-1)*N158,(E158-2)*N158))),O158)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.55039124257202687},{"$f":"1/M159","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D159,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D159+MATCH(1,INDIRECT(F159),0)","v":{"$error":"#N/A"}},{"$f":"IF(G159=2,2,IF(G159=3,1,IF(G159=4,0,IF(G159=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G159,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G159+MATCH(1,INDIRECT(I159),0)","v":{"$error":"#N/A"}},{"$f":"IF(J159=3,1,IF(J159=4,0,IF(J159=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M159>1,IF(M159=2,IF(B159<C159,E159*N159,(E159-1)*N159),IF(B159<C159,E159*N159,IF(B159<2*C159,(E159-1)*N159,(E159-2)*N159))),O159)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.74266548073071037},{"$f":"1/M160","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D160,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D160+MATCH(1,INDIRECT(F160),0)","v":{"$error":"#N/A"}},{"$f":"IF(G160=2,2,IF(G160=3,1,IF(G160=4,0,IF(G160=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G160,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G160+MATCH(1,INDIRECT(I160),0)","v":{"$error":"#N/A"}},{"$f":"IF(J160=3,1,IF(J160=4,0,IF(J160=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M160>1,IF(M160=2,IF(B160<C160,E160*N160,(E160-1)*N160),IF(B160<C160,E160*N160,IF(B160<2*C160,(E160-1)*N160,(E160-2)*N160))),O160)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L157:L160)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L156>Calculations!$G$39,\"EV\",IF(L156>Calculations!$G$40,\"HV\",IF(L156>Calculations!$G$41,\"MV\",IF(L156>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L161>=Calculations!$H$39,\"EV\",IF(L161>=Calculations!$H$40,\"HV\",IF(L161>=Calculations!$H$41,\"MV\",IF(L161>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M165=\"EV\",1,IF(M165=\"HV\",2,IF(M165=\"MV\",3,IF(M165=\"PS\",4,IF(M165=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M164,Calculations!$P$22:$U$28,N165+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.35958644834350972},{"$f":"1/M169","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D169=1,3,IF(D169=2,2,IF(D169=3,1,IF(D169=4,0,IF(D169=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D169,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D169+MATCH(1,INDIRECT(F169),0)","v":{"$error":"#N/A"}},{"$f":"IF(G169=2,2,IF(G169=3,1,IF(G169=4,0,IF(G169=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G169,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G169+MATCH(1,INDIRECT(I169),0)","v":{"$error":"#N/A"}},{"$f":"IF(J169=3,1,IF(J169=4,0,IF(J169=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M169>1,IF(M169=2,IF(B169<C169,E169*N169,H169*N169),IF(B169<C169,E169*N169,IF(B169<2*C169,H169*N169,K169*N169))),O169)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.86354586878639716,{"$f":"1/M170","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D170=1,3,IF(D170=2,2,IF(D170=3,1,IF(D170=4,0,IF(D170=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D170,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D170+MATCH(1,INDIRECT(F170),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G170,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G170+MATCH(1,INDIRECT(I170),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M170>1,IF(M170=2,IF(B170<C170,E170*N170,(E170-1)*N170),IF(B170<C170,E170*N170,IF(B170<2*C170,(E170-1)*N170,(E170-2)*N170))),O170)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.71743696142263536,{"$f":"1/M171","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D171,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D171+MATCH(1,INDIRECT(F171),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G171,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G171+MATCH(1,INDIRECT(I171),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M171>1,IF(M171=2,IF(B171<C171,E171*N171,(E171-1)*N171),IF(B171<C171,E171*N171,IF(B171<2*C171,(E171-1)*N171,(E171-2)*N171))),O171)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.69188400562834351,{"$f":"1/M172","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D172,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D172+MATCH(1,INDIRECT(F172),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G172,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G172+MATCH(1,INDIRECT(I172),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M172>1,IF(M172=2,IF(B172<C172,E172*N172,(E172-1)*N172),IF(B172<C172,E172*N172,IF(B172<2*C172,(E172-1)*N172,(E172-2)*N172))),O172)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.6461984646926886,{"$f":"1/M173","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D173,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D173+MATCH(1,INDIRECT(F173),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G173,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G173+MATCH(1,INDIRECT(I173),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M173>1,IF(M173=2,IF(B173<C173,E173*N173,(E173-1)*N173),IF(B173<C173,E173*N173,IF(B173<2*C173,(E173-1)*N173,(E173-2)*N173))),O173)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",4.5226525526344097E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D174,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G174,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",7.6841600024946E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D175,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G175,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.60905583794168972,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D176,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G176,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.57166750133510391,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D177,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G177,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.2697759485623108,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D178,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G178,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.35695698268899523,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D179,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G179,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.10931507883418823,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D180,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G180,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.49355990463736821,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D181,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G181,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.89371680687701105,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D182,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G182,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.79954916075607052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D183,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G183,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.70558525377529524,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D184,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G184,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.24216454736460868,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D185,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G185,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.48277754064217104,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D186,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G186,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.21006788240279373,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D187,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G187,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",1.2016159907443758E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D188,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G188,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L169:L188)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.52223049980520764},{"$f":"1/M190","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D190,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D190+MATCH(1,INDIRECT(F190),0)","v":{"$error":"#N/A"}},{"$f":"IF(G190=2,2,IF(G190=3,1,IF(G190=4,0,IF(G190=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G190,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G190+MATCH(1,INDIRECT(I190),0)","v":{"$error":"#N/A"}},{"$f":"IF(J190=3,1,IF(J190=4,0,IF(J190=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M190>1,IF(M190=2,IF(B190<C190,E190*N190,(E190-1)*N190),IF(B190<C190,E190*N190,IF(B190<2*C190,(E190-1)*N190,(E190-2)*N190))),O190)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.39387242567789882},{"$f":"1/M191","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D191,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D191+MATCH(1,INDIRECT(F191),0)","v":{"$error":"#N/A"}},{"$f":"IF(G191=2,2,IF(G191=3,1,IF(G191=4,0,IF(G191=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G191,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G191+MATCH(1,INDIRECT(I191),0)","v":{"$error":"#N/A"}},{"$f":"IF(J191=3,1,IF(J191=4,0,IF(J191=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M191>1,IF(M191=2,IF(B191<C191,E191*N191,(E191-1)*N191),IF(B191<C191,E191*N191,IF(B191<2*C191,(E191-1)*N191,(E191-2)*N191))),O191)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.35908924911184281},{"$f":"1/M192","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D192,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D192+MATCH(1,INDIRECT(F192),0)","v":{"$error":"#N/A"}},{"$f":"IF(G192=2,2,IF(G192=3,1,IF(G192=4,0,IF(G192=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G192,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G192+MATCH(1,INDIRECT(I192),0)","v":{"$error":"#N/A"}},{"$f":"IF(J192=3,1,IF(J192=4,0,IF(J192=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M192>1,IF(M192=2,IF(B192<C192,E192*N192,(E192-1)*N192),IF(B192<C192,E192*N192,IF(B192<2*C192,(E192-1)*N192,(E192-2)*N192))),O192)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.15141272537346473},{"$f":"1/M193","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D193,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D193+MATCH(1,INDIRECT(F193),0)","v":{"$error":"#N/A"}},{"$f":"IF(G193=2,2,IF(G193=3,1,IF(G193=4,0,IF(G193=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G193,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G193+MATCH(1,INDIRECT(I193),0)","v":{"$error":"#N/A"}},{"$f":"IF(J193=3,1,IF(J193=4,0,IF(J193=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M193>1,IF(M193=2,IF(B193<C193,E193*N193,(E193-1)*N193),IF(B193<C193,E193*N193,IF(B193<2*C193,(E193-1)*N193,(E193-2)*N193))),O193)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L190:L193)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L189>Calculations!$G$39,\"EV\",IF(L189>Calculations!$G$40,\"HV\",IF(L189>Calculations!$G$41,\"MV\",IF(L189>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L194>=Calculations!$H$39,\"EV\",IF(L194>=Calculations!$H$40,\"HV\",IF(L194>=Calculations!$H$41,\"MV\",IF(L194>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M198=\"EV\",1,IF(M198=\"HV\",2,IF(M198=\"MV\",3,IF(M198=\"PS\",4,IF(M198=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M197,Calculations!$P$22:$U$28,N198+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.85697927074402924},{"$f":"1/M202","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D202=1,3,IF(D202=2,2,IF(D202=3,1,IF(D202=4,0,IF(D202=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D202,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D202+MATCH(1,INDIRECT(F202),0)","v":{"$error":"#N/A"}},{"$f":"IF(G202=2,2,IF(G202=3,1,IF(G202=4,0,IF(G202=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G202,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G202+MATCH(1,INDIRECT(I202),0)","v":{"$error":"#N/A"}},{"$f":"IF(J202=3,1,IF(J202=4,0,IF(J202=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M202>1,IF(M202=2,IF(B202<C202,E202*N202,H202*N202),IF(B202<C202,E202*N202,IF(B202<2*C202,H202*N202,K202*N202))),O202)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.81457316024910209,{"$f":"1/M203","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D203=1,3,IF(D203=2,2,IF(D203=3,1,IF(D203=4,0,IF(D203=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D203,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D203+MATCH(1,INDIRECT(F203),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G203,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G203+MATCH(1,INDIRECT(I203),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M203>1,IF(M203=2,IF(B203<C203,E203*N203,(E203-1)*N203),IF(B203<C203,E203*N203,IF(B203<2*C203,(E203-1)*N203,(E203-2)*N203))),O203)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.27612109355285575,{"$f":"1/M204","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D204,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D204+MATCH(1,INDIRECT(F204),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G204,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G204+MATCH(1,INDIRECT(I204),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M204>1,IF(M204=2,IF(B204<C204,E204*N204,(E204-1)*N204),IF(B204<C204,E204*N204,IF(B204<2*C204,(E204-1)*N204,(E204-2)*N204))),O204)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.46541120555003379,{"$f":"1/M205","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D205,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D205+MATCH(1,INDIRECT(F205),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G205,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G205+MATCH(1,INDIRECT(I205),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M205>1,IF(M205=2,IF(B205<C205,E205*N205,(E205-1)*N205),IF(B205<C205,E205*N205,IF(B205<2*C205,(E205-1)*N205,(E205-2)*N205))),O205)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.712690352846019,{"$f":"1/M206","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D206,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D206+MATCH(1,INDIRECT(F206),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G206,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G206+MATCH(1,INDIRECT(I206),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M206>1,IF(M206=2,IF(B206<C206,E206*N206,(E206-1)*N206),IF(B206<C206,E206*N206,IF(B206<2*C206,(E206-1)*N206,(E206-2)*N206))),O206)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.81583458583648549,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D207,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G207,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.27083827056238463,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D208,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G208,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.79856627709761097,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D209,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G209,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.27206617115083809,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D210,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G210,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.73072319555006959,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D211,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G211,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.4751665720260918,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D212,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G212,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.99155892135129509,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D213,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G213,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",1.5405536588026125E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D214,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G214,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.92457808739976954,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D215,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G215,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.55459975180094612,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D216,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G216,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.16967327988188585,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D217,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G217,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.52617448138031975,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D218,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G218,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.48410383371220256,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D219,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G219,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.67077167688193529,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D220,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G220,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.44806837176758996,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D221,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G221,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L202:L221)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":2.9306165686260321E-3},{"$f":"1/M223","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D223,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D223+MATCH(1,INDIRECT(F223),0)","v":{"$error":"#N/A"}},{"$f":"IF(G223=2,2,IF(G223=3,1,IF(G223=4,0,IF(G223=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G223,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G223+MATCH(1,INDIRECT(I223),0)","v":{"$error":"#N/A"}},{"$f":"IF(J223=3,1,IF(J223=4,0,IF(J223=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M223>1,IF(M223=2,IF(B223<C223,E223*N223,(E223-1)*N223),IF(B223<C223,E223*N223,IF(B223<2*C223,(E223-1)*N223,(E223-2)*N223))),O223)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.65496649267861151},{"$f":"1/M224","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D224,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D224+MATCH(1,INDIRECT(F224),0)","v":{"$error":"#N/A"}},{"$f":"IF(G224=2,2,IF(G224=3,1,IF(G224=4,0,IF(G224=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G224,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G224+MATCH(1,INDIRECT(I224),0)","v":{"$error":"#N/A"}},{"$f":"IF(J224=3,1,IF(J224=4,0,IF(J224=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M224>1,IF(M224=2,IF(B224<C224,E224*N224,(E224-1)*N224),IF(B224<C224,E224*N224,IF(B224<2*C224,(E224-1)*N224,(E224-2)*N224))),O224)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.37914798197357957},{"$f":"1/M225","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D225,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D225+MATCH(1,INDIRECT(F225),0)","v":{"$error":"#N/A"}},{"$f":"IF(G225=2,2,IF(G225=3,1,IF(G225=4,0,IF(G225=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G225,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G225+MATCH(1,INDIRECT(I225),0)","v":{"$error":"#N/A"}},{"$f":"IF(J225=3,1,IF(J225=4,0,IF(J225=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M225>1,IF(M225=2,IF(B225<C225,E225*N225,(E225-1)*N225),IF(B225<C225,E225*N225,IF(B225<2*C225,(E225-1)*N225,(E225-2)*N225))),O225)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.40675675036497549},{"$f":"1/M226","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D226,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D226+MATCH(1,INDIRECT(F226),0)","v":{"$error":"#N/A"}},{"$f":"IF(G226=2,2,IF(G226=3,1,IF(G226=4,0,IF(G226=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G226,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G226+MATCH(1,INDIRECT(I226),0)","v":{"$error":"#N/A"}},{"$f":"IF(J226=3,1,IF(J226=4,0,IF(J226=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M226>1,IF(M226=2,IF(B226<C226,E226*N226,(E226-1)*N226),IF(B226<C226,E226*N226,IF(B226<2*C226,(E226-1)*N226,(E226-2)*N226))),O226)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L223:L226)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L222>Calculations!$G$39,\"EV\",IF(L222>Calculations!$G$40,\"HV\",IF(L222>Calculations!$G$41,\"MV\",IF(L222>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L227>=Calculations!$H$39,\"EV\",IF(L227>=Calculations!$H$40,\"HV\",IF(L227>=Calculations!$H$41,\"MV\",IF(L227>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M231=\"EV\",1,IF(M231=\"HV\",2,IF(M231=\"MV\",3,IF(M231=\"PS\",4,IF(M231=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M230,Calculations!$P$22:$U$28,N231+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.4350060542758214},{"$f":"1/M235","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D235=1,3,IF(D235=2,2,IF(D235=3,1,IF(D235=4,0,IF(D235=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D235,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D235+MATCH(1,INDIRECT(F235),0)","v":{"$error":"#N/A"}},{"$f":"IF(G235=2,2,IF(G235=3,1,IF(G235=4,0,IF(G235=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G235,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G235+MATCH(1,INDIRECT(I235),0)","v":{"$error":"#N/A"}},{"$f":"IF(J235=3,1,IF(J235=4,0,IF(J235=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M235>1,IF(M235=2,IF(B235<C235,E235*N235,H235*N235),IF(B235<C235,E235*N235,IF(B235<2*C235,H235*N235,K235*N235))),O235)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.83529496722194563,{"$f":"1/M236","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D236=1,3,IF(D236=2,2,IF(D236=3,1,IF(D236=4,0,IF(D236=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D236,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D236+MATCH(1,INDIRECT(F236),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G236,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G236+MATCH(1,INDIRECT(I236),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M236>1,IF(M236=2,IF(B236<C236,E236*N236,(E236-1)*N236),IF(B236<C236,E236*N236,IF(B236<2*C236,(E236-1)*N236,(E236-2)*N236))),O236)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.17863627874333832,{"$f":"1/M237","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D237,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D237+MATCH(1,INDIRECT(F237),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G237,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G237+MATCH(1,INDIRECT(I237),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M237>1,IF(M237=2,IF(B237<C237,E237*N237,(E237-1)*N237),IF(B237<C237,E237*N237,IF(B237<2*C237,(E237-1)*N237,(E237-2)*N237))),O237)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.26615103148501962,{"$f":"1/M238","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D238,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D238+MATCH(1,INDIRECT(F238),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G238,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G238+MATCH(1,INDIRECT(I238),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M238>1,IF(M238=2,IF(B238<C238,E238*N238,(E238-1)*N238),IF(B238<C238,E238*N238,IF(B238<2*C238,(E238-1)*N238,(E238-2)*N238))),O238)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.24444913590855621,{"$f":"1/M239","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D239,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D239+MATCH(1,INDIRECT(F239),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G239,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G239+MATCH(1,INDIRECT(I239),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M239>1,IF(M239=2,IF(B239<C239,E239*N239,(E239-1)*N239),IF(B239<C239,E239*N239,IF(B239<2*C239,(E239-1)*N239,(E239-2)*N239))),O239)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.59025450938676161,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D240,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G240,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.79484661387138289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D241,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G241,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.24689157440847087,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D242,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G242,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.78782330835861381,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D243,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G243,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.78389535208438443,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D244,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G244,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.94720416180776823,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D245,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G245,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",3.6149205754909763E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D246,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G246,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",7.283567004603575E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D247,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G247,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.94163844921865147,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D248,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G248,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.53356999981505959,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D249,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G249,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.44478883832277449,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D250,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G250,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.41138328573366623,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D251,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G251,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.42063009661115613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D252,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G252,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.41540783111611923,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D253,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G253,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.75453451082786316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D254,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G254,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L235:L254)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.55602501871397791},{"$f":"1/M256","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D256,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D256+MATCH(1,INDIRECT(F256),0)","v":{"$error":"#N/A"}},{"$f":"IF(G256=2,2,IF(G256=3,1,IF(G256=4,0,IF(G256=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G256,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G256+MATCH(1,INDIRECT(I256),0)","v":{"$error":"#N/A"}},{"$f":"IF(J256=3,1,IF(J256=4,0,IF(J256=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M256>1,IF(M256=2,IF(B256<C256,E256*N256,(E256-1)*N256),IF(B256<C256,E256*N256,IF(B256<2*C256,(E256-1)*N256,(E256-2)*N256))),O256)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.64586699269033498},{"$f":"1/M257","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D257,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D257+MATCH(1,INDIRECT(F257),0)","v":{"$error":"#N/A"}},{"$f":"IF(G257=2,2,IF(G257=3,1,IF(G257=4,0,IF(G257=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G257,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G257+MATCH(1,INDIRECT(I257),0)","v":{"$error":"#N/A"}},{"$f":"IF(J257=3,1,IF(J257=4,0,IF(J257=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M257>1,IF(M257=2,IF(B257<C257,E257*N257,(E257-1)*N257),IF(B257<C257,E257*N257,IF(B257<2*C257,(E257-1)*N257,(E257-2)*N257))),O257)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.11235045097709251},{"$f":"1/M258","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D258,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D258+MATCH(1,INDIRECT(F258),0)","v":{"$error":"#N/A"}},{"$f":"IF(G258=2,2,IF(G258=3,1,IF(G258=4,0,IF(G258=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G258,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G258+MATCH(1,INDIRECT(I258),0)","v":{"$error":"#N/A"}},{"$f":"IF(J258=3,1,IF(J258=4,0,IF(J258=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M258>1,IF(M258=2,IF(B258<C258,E258*N258,(E258-1)*N258),IF(B258<C258,E258*N258,IF(B258<2*C258,(E258-1)*N258,(E258-2)*N258))),O258)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.77277478859875193},{"$f":"1/M259","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D259,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D259+MATCH(1,INDIRECT(F259),0)","v":{"$error":"#N/A"}},{"$f":"IF(G259=2,2,IF(G259=3,1,IF(G259=4,0,IF(G259=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G259,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G259+MATCH(1,INDIRECT(I259),0)","v":{"$error":"#N/A"}},{"$f":"IF(J259=3,1,IF(J259=4,0,IF(J259=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M259>1,IF(M259=2,IF(B259<C259,E259*N259,(E259-1)*N259),IF(B259<C259,E259*N259,IF(B259<2*C259,(E259-1)*N259,(E259-2)*N259))),O259)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L256:L259)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L255>Calculations!$G$39,\"EV\",IF(L255>Calculations!$G$40,\"HV\",IF(L255>Calculations!$G$41,\"MV\",IF(L255>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L260>=Calculations!$H$39,\"EV\",IF(L260>=Calculations!$H$40,\"HV\",IF(L260>=Calculations!$H$41,\"MV\",IF(L260>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M264=\"EV\",1,IF(M264=\"HV\",2,IF(M264=\"MV\",3,IF(M264=\"PS\",4,IF(M264=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M263,Calculations!$P$22:$U$28,N264+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.48608126921259187},{"$f":"1/M268","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D268=1,3,IF(D268=2,2,IF(D268=3,1,IF(D268=4,0,IF(D268=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D268,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D268+MATCH(1,INDIRECT(F268),0)","v":{"$error":"#N/A"}},{"$f":"IF(G268=2,2,IF(G268=3,1,IF(G268=4,0,IF(G268=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G268,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G268+MATCH(1,INDIRECT(I268),0)","v":{"$error":"#N/A"}},{"$f":"IF(J268=3,1,IF(J268=4,0,IF(J268=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M268>1,IF(M268=2,IF(B268<C268,E268*N268,H268*N268),IF(B268<C268,E268*N268,IF(B268<2*C268,H268*N268,K268*N268))),O268)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",4.2367836467838149E-3,{"$f":"1/M269","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D269=1,3,IF(D269=2,2,IF(D269=3,1,IF(D269=4,0,IF(D269=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D269,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D269+MATCH(1,INDIRECT(F269),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G269,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G269+MATCH(1,INDIRECT(I269),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M269>1,IF(M269=2,IF(B269<C269,E269*N269,(E269-1)*N269),IF(B269<C269,E269*N269,IF(B269<2*C269,(E269-1)*N269,(E269-2)*N269))),O269)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.38535049644787056,{"$f":"1/M270","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D270,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D270+MATCH(1,INDIRECT(F270),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G270,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G270+MATCH(1,INDIRECT(I270),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M270>1,IF(M270=2,IF(B270<C270,E270*N270,(E270-1)*N270),IF(B270<C270,E270*N270,IF(B270<2*C270,(E270-1)*N270,(E270-2)*N270))),O270)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.4622307588312925,{"$f":"1/M271","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D271,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D271+MATCH(1,INDIRECT(F271),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G271,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G271+MATCH(1,INDIRECT(I271),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M271>1,IF(M271=2,IF(B271<C271,E271*N271,(E271-1)*N271),IF(B271<C271,E271*N271,IF(B271<2*C271,(E271-1)*N271,(E271-2)*N271))),O271)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.45693105328978512,{"$f":"1/M272","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D272,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D272+MATCH(1,INDIRECT(F272),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G272,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G272+MATCH(1,INDIRECT(I272),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M272>1,IF(M272=2,IF(B272<C272,E272*N272,(E272-1)*N272),IF(B272<C272,E272*N272,IF(B272<2*C272,(E272-1)*N272,(E272-2)*N272))),O272)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.97025013148264749,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D273,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G273,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.25327774657479696,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D274,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G274,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.69953903902753245,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D275,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G275,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.71446898916953949,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D276,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G276,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.45202561215211434,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D277,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G277,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.57098686957592293,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D278,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G278,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.44586727824057393,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D279,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G279,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.41597588049458967,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D280,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G280,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.96392695764091818,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D281,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G281,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.55073167277029311,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D282,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G282,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.94872732916408553,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D283,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G283,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.22877963312624794,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D284,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G284,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.56516911074045018,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D285,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G285,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.11938915765351654,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D286,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G286,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.32920954392744839,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D287,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G287,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L268:L287)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.65609953956580414},{"$f":"1/M289","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D289,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D289+MATCH(1,INDIRECT(F289),0)","v":{"$error":"#N/A"}},{"$f":"IF(G289=2,2,IF(G289=3,1,IF(G289=4,0,IF(G289=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G289,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G289+MATCH(1,INDIRECT(I289),0)","v":{"$error":"#N/A"}},{"$f":"IF(J289=3,1,IF(J289=4,0,IF(J289=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M289>1,IF(M289=2,IF(B289<C289,E289*N289,(E289-1)*N289),IF(B289<C289,E289*N289,IF(B289<2*C289,(E289-1)*N289,(E289-2)*N289))),O289)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.35945178032292935},{"$f":"1/M290","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D290,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D290+MATCH(1,INDIRECT(F290),0)","v":{"$error":"#N/A"}},{"$f":"IF(G290=2,2,IF(G290=3,1,IF(G290=4,0,IF(G290=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G290,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G290+MATCH(1,INDIRECT(I290),0)","v":{"$error":"#N/A"}},{"$f":"IF(J290=3,1,IF(J290=4,0,IF(J290=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M290>1,IF(M290=2,IF(B290<C290,E290*N290,(E290-1)*N290),IF(B290<C290,E290*N290,IF(B290<2*C290,(E290-1)*N290,(E290-2)*N290))),O290)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":3.5744020019720102E-3},{"$f":"1/M291","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D291,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D291+MATCH(1,INDIRECT(F291),0)","v":{"$error":"#N/A"}},{"$f":"IF(G291=2,2,IF(G291=3,1,IF(G291=4,0,IF(G291=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G291,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G291+MATCH(1,INDIRECT(I291),0)","v":{"$error":"#N/A"}},{"$f":"IF(J291=3,1,IF(J291=4,0,IF(J291=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M291>1,IF(M291=2,IF(B291<C291,E291*N291,(E291-1)*N291),IF(B291<C291,E291*N291,IF(B291<2*C291,(E291-1)*N291,(E291-2)*N291))),O291)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.24452991091690079},{"$f":"1/M292","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D292,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D292+MATCH(1,INDIRECT(F292),0)","v":{"$error":"#N/A"}},{"$f":"IF(G292=2,2,IF(G292=3,1,IF(G292=4,0,IF(G292=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G292,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G292+MATCH(1,INDIRECT(I292),0)","v":{"$error":"#N/A"}},{"$f":"IF(J292=3,1,IF(J292=4,0,IF(J292=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M292>1,IF(M292=2,IF(B292<C292,E292*N292,(E292-1)*N292),IF(B292<C292,E292*N292,IF(B292<2*C292,(E292-1)*N292,(E292-2)*N292))),O292)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L289:L292)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L288>Calculations!$G$39,\"EV\",IF(L288>Calculations!$G$40,\"HV\",IF(L288>Calculations!$G$41,\"MV\",IF(L288>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L293>=Calculations!$H$39,\"EV\",IF(L293>=Calculations!$H$40,\"HV\",IF(L293>=Calculations!$H$41,\"MV\",IF(L293>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M297=\"EV\",1,IF(M297=\"HV\",2,IF(M297=\"MV\",3,IF(M297=\"PS\",4,IF(M297=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M296,Calculations!$P$22:$U$28,N297+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.56317924824818255},{"$f":"1/M301","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D301=1,3,IF(D301=2,2,IF(D301=3,1,IF(D301=4,0,IF(D301=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D301,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D301+MATCH(1,INDIRECT(F301),0)","v":{"$error":"#N/A"}},{"$f":"IF(G301=2,2,IF(G301=3,1,IF(G301=4,0,IF(G301=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G301,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G301+MATCH(1,INDIRECT(I301),0)","v":{"$error":"#N/A"}},{"$f":"IF(J301=3,1,IF(J301=4,0,IF(J301=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M301>1,IF(M301=2,IF(B301<C301,E301*N301,H301*N301),IF(B301<C301,E301*N301,IF(B301<2*C301,H301*N301,K301*N301))),O301)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.64389618688757277,{"$f":"1/M302","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D302=1,3,IF(D302=2,2,IF(D302=3,1,IF(D302=4,0,IF(D302=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D302,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D302+MATCH(1,INDIRECT(F302),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G302,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G302+MATCH(1,INDIRECT(I302),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M302>1,IF(M302=2,IF(B302<C302,E302*N302,(E302-1)*N302),IF(B302<C302,E302*N302,IF(B302<2*C302,(E302-1)*N302,(E302-2)*N302))),O302)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.28791079407932529,{"$f":"1/M303","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D303,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D303+MATCH(1,INDIRECT(F303),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G303,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G303+MATCH(1,INDIRECT(I303),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M303>1,IF(M303=2,IF(B303<C303,E303*N303,(E303-1)*N303),IF(B303<C303,E303*N303,IF(B303<2*C303,(E303-1)*N303,(E303-2)*N303))),O303)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.7794873312519941,{"$f":"1/M304","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D304,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D304+MATCH(1,INDIRECT(F304),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G304,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G304+MATCH(1,INDIRECT(I304),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M304>1,IF(M304=2,IF(B304<C304,E304*N304,(E304-1)*N304),IF(B304<C304,E304*N304,IF(B304<2*C304,(E304-1)*N304,(E304-2)*N304))),O304)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.90251651132123234,{"$f":"1/M305","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D305,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D305+MATCH(1,INDIRECT(F305),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G305,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G305+MATCH(1,INDIRECT(I305),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M305>1,IF(M305=2,IF(B305<C305,E305*N305,(E305-1)*N305),IF(B305<C305,E305*N305,IF(B305<2*C305,(E305-1)*N305,(E305-2)*N305))),O305)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.21111538449149836,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D306,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G306,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.12315150760544136,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D307,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G307,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",8.5339106633276485E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D308,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G308,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.43965831667837774,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D309,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G309,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.28639070132915923,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D310,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G310,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",8.7786681651477072E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D311,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G311,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.5662429873646484,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D312,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G312,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",5.3625571414101958E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D313,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G313,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.14344004051543258,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D314,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G314,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.72174984971127587,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D315,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G315,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.69923470918673658,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D316,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G316,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.86660524416994833,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D317,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G317,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.15178407401919303,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D318,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G318,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.410636574139425,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D319,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G319,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.44596028008194999,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D320,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G320,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L301:L320)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.95465871620224751},{"$f":"1/M322","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D322,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D322+MATCH(1,INDIRECT(F322),0)","v":{"$error":"#N/A"}},{"$f":"IF(G322=2,2,IF(G322=3,1,IF(G322=4,0,IF(G322=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G322,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G322+MATCH(1,INDIRECT(I322),0)","v":{"$error":"#N/A"}},{"$f":"IF(J322=3,1,IF(J322=4,0,IF(J322=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M322>1,IF(M322=2,IF(B322<C322,E322*N322,(E322-1)*N322),IF(B322<C322,E322*N322,IF(B322<2*C322,(E322-1)*N322,(E322-2)*N322))),O322)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":5.7328126916328492E-2},{"$f":"1/M323","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D323,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D323+MATCH(1,INDIRECT(F323),0)","v":{"$error":"#N/A"}},{"$f":"IF(G323=2,2,IF(G323=3,1,IF(G323=4,0,IF(G323=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G323,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G323+MATCH(1,INDIRECT(I323),0)","v":{"$error":"#N/A"}},{"$f":"IF(J323=3,1,IF(J323=4,0,IF(J323=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M323>1,IF(M323=2,IF(B323<C323,E323*N323,(E323-1)*N323),IF(B323<C323,E323*N323,IF(B323<2*C323,(E323-1)*N323,(E323-2)*N323))),O323)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.44200949509225262},{"$f":"1/M324","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D324,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D324+MATCH(1,INDIRECT(F324),0)","v":{"$error":"#N/A"}},{"$f":"IF(G324=2,2,IF(G324=3,1,IF(G324=4,0,IF(G324=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G324,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G324+MATCH(1,INDIRECT(I324),0)","v":{"$error":"#N/A"}},{"$f":"IF(J324=3,1,IF(J324=4,0,IF(J324=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M324>1,IF(M324=2,IF(B324<C324,E324*N324,(E324-1)*N324),IF(B324<C324,E324*N324,IF(B324<2*C324,(E324-1)*N324,(E324-2)*N324))),O324)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.85518335091711561},{"$f":"1/M325","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D325,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D325+MATCH(1,INDIRECT(F325),0)","v":{"$error":"#N/A"}},{"$f":"IF(G325=2,2,IF(G325=3,1,IF(G325=4,0,IF(G325=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G325,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G325+MATCH(1,INDIRECT(I325),0)","v":{"$error":"#N/A"}},{"$f":"IF(J325=3,1,IF(J325=4,0,IF(J325=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M325>1,IF(M325=2,IF(B325<C325,E325*N325,(E325-1)*N325),IF(B325<C325,E325*N325,IF(B325<2*C325,(E325-1)*N325,(E325-2)*N325))),O325)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L322:L325)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L321>Calculations!$G$39,\"EV\",IF(L321>Calculations!$G$40,\"HV\",IF(L321>Calculations!$G$41,\"MV\",IF(L321>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L326>=Calculations!$H$39,\"EV\",IF(L326>=Calculations!$H$40,\"HV\",IF(L326>=Calculations!$H$41,\"MV\",IF(L326>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M330=\"EV\",1,IF(M330=\"HV\",2,IF(M330=\"MV\",3,IF(M330=\"PS\",4,IF(M330=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M329,Calculations!$P$22:$U$28,N330+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.89878438882819545},{"$f":"1/M334","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D334=1,3,IF(D334=2,2,IF(D334=3,1,IF(D334=4,0,IF(D334=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D334,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D334+MATCH(1,INDIRECT(F334),0)","v":{"$error":"#N/A"}},{"$f":"IF(G334=2,2,IF(G334=3,1,IF(G334=4,0,IF(G334=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G334,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G334+MATCH(1,INDIRECT(I334),0)","v":{"$error":"#N/A"}},{"$f":"IF(J334=3,1,IF(J334=4,0,IF(J334=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M334>1,IF(M334=2,IF(B334<C334,E334*N334,H334*N334),IF(B334<C334,E334*N334,IF(B334<2*C334,H334*N334,K334*N334))),O334)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",3.5009626387997206E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D335=1,3,IF(D335=2,2,IF(D335=3,1,IF(D335=4,0,IF(D335=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D335,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G335,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M335>1,IF(M335=2,IF(B335<C335,E335*N335,(E335-1)*N335),IF(B335<C335,E335*N335,IF(B335<2*C335,(E335-1)*N335,(E335-2)*N335))),O335)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.14868373978754401,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D336,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G336,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.61129370389688797,{"$f":"1/M337","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D337,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D337+MATCH(1,INDIRECT(F337),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G337,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G337+MATCH(1,INDIRECT(I337),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M337>1,IF(M337=2,IF(B337<C337,E337*N337,(E337-1)*N337),IF(B337<C337,E337*N337,IF(B337<2*C337,(E337-1)*N337,(E337-2)*N337))),O337)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.68592176851959619,{"$f":"1/M338","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D338,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D338+MATCH(1,INDIRECT(F338),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G338,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G338+MATCH(1,INDIRECT(I338),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M338>1,IF(M338=2,IF(B338<C338,E338*N338,(E338-1)*N338),IF(B338<C338,E338*N338,IF(B338<2*C338,(E338-1)*N338,(E338-2)*N338))),O338)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.58957681488179148,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D339,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G339,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.90964287293568102,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D340,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G340,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.7312849001314039,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D341,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G341,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.79473563814660653,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D342,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G342,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.29456915750248835,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D343,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G343,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.98539548218294171,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D344,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G344,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.63563283747467791,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D345,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G345,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.69244219356331271,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D346,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G346,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.90447853488642194,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D347,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G347,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.60048741408854112,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D348,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G348,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.56611808407737496,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D349,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G349,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.48488490562587783,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D350,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G350,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",8.691473581744158E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D351,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G351,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.16022961355012166,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D352,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G352,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.48056830583728316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D353,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G353,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L334:L353)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.92177650520206877},{"$f":"1/M355","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D355,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D355+MATCH(1,INDIRECT(F355),0)","v":{"$error":"#N/A"}},{"$f":"IF(G355=2,2,IF(G355=3,1,IF(G355=4,0,IF(G355=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G355,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G355+MATCH(1,INDIRECT(I355),0)","v":{"$error":"#N/A"}},{"$f":"IF(J355=3,1,IF(J355=4,0,IF(J355=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M355>1,IF(M355=2,IF(B355<C355,E355*N355,(E355-1)*N355),IF(B355<C355,E355*N355,IF(B355<2*C355,(E355-1)*N355,(E355-2)*N355))),O355)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M356","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D356,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D356+MATCH(1,INDIRECT(F356),0)","v":{"$error":"#N/A"}},{"$f":"IF(G356=2,2,IF(G356=3,1,IF(G356=4,0,IF(G356=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G356,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G356+MATCH(1,INDIRECT(I356),0)","v":{"$error":"#N/A"}},{"$f":"IF(J356=3,1,IF(J356=4,0,IF(J356=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M356>1,IF(M356=2,IF(B356<C356,E356*N356,(E356-1)*N356),IF(B356<C356,E356*N356,IF(B356<2*C356,(E356-1)*N356,(E356-2)*N356))),O356)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.75572501206565068},{"$f":"1/M357","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D357,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D357+MATCH(1,INDIRECT(F357),0)","v":{"$error":"#N/A"}},{"$f":"IF(G357=2,2,IF(G357=3,1,IF(G357=4,0,IF(G357=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G357,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G357+MATCH(1,INDIRECT(I357),0)","v":{"$error":"#N/A"}},{"$f":"IF(J357=3,1,IF(J357=4,0,IF(J357=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M357>1,IF(M357=2,IF(B357<C357,E357*N357,(E357-1)*N357),IF(B357<C357,E357*N357,IF(B357<2*C357,(E357-1)*N357,(E357-2)*N357))),O357)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.67257371661849752},{"$f":"1/M358","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D358,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D358+MATCH(1,INDIRECT(F358),0)","v":{"$error":"#N/A"}},{"$f":"IF(G358=2,2,IF(G358=3,1,IF(G358=4,0,IF(G358=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G358,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G358+MATCH(1,INDIRECT(I358),0)","v":{"$error":"#N/A"}},{"$f":"IF(J358=3,1,IF(J358=4,0,IF(J358=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M358>1,IF(M358=2,IF(B358<C358,E358*N358,(E358-1)*N358),IF(B358<C358,E358*N358,IF(B358<2*C358,(E358-1)*N358,(E358-2)*N358))),O358)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L355:L358)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L354>Calculations!$G$39,\"EV\",IF(L354>Calculations!$G$40,\"HV\",IF(L354>Calculations!$G$41,\"MV\",IF(L354>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L359>=Calculations!$H$39,\"EV\",IF(L359>=Calculations!$H$40,\"HV\",IF(L359>=Calculations!$H$41,\"MV\",IF(L359>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M363=\"EV\",1,IF(M363=\"HV\",2,IF(M363=\"MV\",3,IF(M363=\"PS\",4,IF(M363=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M362,Calculations!$P$22:$U$28,N363+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.30684645989193293},{"$f":"1/M367","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D367=1,3,IF(D367=2,2,IF(D367=3,1,IF(D367=4,0,IF(D367=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D367,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D367+MATCH(1,INDIRECT(F367),0)","v":{"$error":"#N/A"}},{"$f":"IF(G367=2,2,IF(G367=3,1,IF(G367=4,0,IF(G367=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G367,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G367+MATCH(1,INDIRECT(I367),0)","v":{"$error":"#N/A"}},{"$f":"IF(J367=3,1,IF(J367=4,0,IF(J367=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M367>1,IF(M367=2,IF(B367<C367,E367*N367,H367*N367),IF(B367<C367,E367*N367,IF(B367<2*C367,H367*N367,K367*N367))),O367)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.28518425911263945,{"$f":"1/M368","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D368=1,3,IF(D368=2,2,IF(D368=3,1,IF(D368=4,0,IF(D368=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D368,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D368+MATCH(1,INDIRECT(F368),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G368,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G368+MATCH(1,INDIRECT(I368),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M368>1,IF(M368=2,IF(B368<C368,E368*N368,(E368-1)*N368),IF(B368<C368,E368*N368,IF(B368<2*C368,(E368-1)*N368,(E368-2)*N368))),O368)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.31302373660166904,{"$f":"1/M369","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D369,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D369+MATCH(1,INDIRECT(F369),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G369,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G369+MATCH(1,INDIRECT(I369),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M369>1,IF(M369=2,IF(B369<C369,E369*N369,(E369-1)*N369),IF(B369<C369,E369*N369,IF(B369<2*C369,(E369-1)*N369,(E369-2)*N369))),O369)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.43779976098637807,{"$f":"1/M370","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D370,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D370+MATCH(1,INDIRECT(F370),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G370,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G370+MATCH(1,INDIRECT(I370),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M370>1,IF(M370=2,IF(B370<C370,E370*N370,(E370-1)*N370),IF(B370<C370,E370*N370,IF(B370<2*C370,(E370-1)*N370,(E370-2)*N370))),O370)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",9.9676401379263257E-2,{"$f":"1/M371","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D371,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D371+MATCH(1,INDIRECT(F371),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G371,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G371+MATCH(1,INDIRECT(I371),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M371>1,IF(M371=2,IF(B371<C371,E371*N371,(E371-1)*N371),IF(B371<C371,E371*N371,IF(B371<2*C371,(E371-1)*N371,(E371-2)*N371))),O371)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.68295012954250189,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D372,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G372,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",5.6030042895987231E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D373,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G373,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.83687918170283249,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D374,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G374,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.74365549781910878,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D375,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G375,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.94522879137328009,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D376,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G376,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.86467284620911555,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D377,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G377,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.55422579584575449,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D378,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G378,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",9.176194917252245E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D379,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G379,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.17792507680562297,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D380,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G380,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.1072023111134528,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D381,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G381,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.81559385519236627,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D382,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G382,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.74140101721984097,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D383,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G383,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.80377152300117838,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D384,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G384,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.17152358719454197,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D385,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G385,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.8760796085417929,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D386,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G386,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L367:L386)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.80489672882803431},{"$f":"1/M388","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D388,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D388+MATCH(1,INDIRECT(F388),0)","v":{"$error":"#N/A"}},{"$f":"IF(G388=2,2,IF(G388=3,1,IF(G388=4,0,IF(G388=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G388,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G388+MATCH(1,INDIRECT(I388),0)","v":{"$error":"#N/A"}},{"$f":"IF(J388=3,1,IF(J388=4,0,IF(J388=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M388>1,IF(M388=2,IF(B388<C388,E388*N388,(E388-1)*N388),IF(B388<C388,E388*N388,IF(B388<2*C388,(E388-1)*N388,(E388-2)*N388))),O388)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":4.0786408267930452E-2},{"$f":"1/M389","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D389,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D389+MATCH(1,INDIRECT(F389),0)","v":{"$error":"#N/A"}},{"$f":"IF(G389=2,2,IF(G389=3,1,IF(G389=4,0,IF(G389=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G389,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G389+MATCH(1,INDIRECT(I389),0)","v":{"$error":"#N/A"}},{"$f":"IF(J389=3,1,IF(J389=4,0,IF(J389=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M389>1,IF(M389=2,IF(B389<C389,E389*N389,(E389-1)*N389),IF(B389<C389,E389*N389,IF(B389<2*C389,(E389-1)*N389,(E389-2)*N389))),O389)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.28142851078154985},{"$f":"1/M390","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D390,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D390+MATCH(1,INDIRECT(F390),0)","v":{"$error":"#N/A"}},{"$f":"IF(G390=2,2,IF(G390=3,1,IF(G390=4,0,IF(G390=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G390,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G390+MATCH(1,INDIRECT(I390),0)","v":{"$error":"#N/A"}},{"$f":"IF(J390=3,1,IF(J390=4,0,IF(J390=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M390>1,IF(M390=2,IF(B390<C390,E390*N390,(E390-1)*N390),IF(B390<C390,E390*N390,IF(B390<2*C390,(E390-1)*N390,(E390-2)*N390))),O390)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.89472180808982738},{"$f":"1/M391","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D391,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D391+MATCH(1,INDIRECT(F391),0)","v":{"$error":"#N/A"}},{"$f":"IF(G391=2,2,IF(G391=3,1,IF(G391=4,0,IF(G391=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G391,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G391+MATCH(1,INDIRECT(I391),0)","v":{"$error":"#N/A"}},{"$f":"IF(J391=3,1,IF(J391=4,0,IF(J391=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M391>1,IF(M391=2,IF(B391<C391,E391*N391,(E391-1)*N391),IF(B391<C391,E391*N391,IF(B391<2*C391,(E391-1)*N391,(E391-2)*N391))),O391)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L388:L391)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L387>Calculations!$G$39,\"EV\",IF(L387>Calculations!$G$40,\"HV\",IF(L387>Calculations!$G$41,\"MV\",IF(L387>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L392>=Calculations!$H$39,\"EV\",IF(L392>=Calculations!$H$40,\"HV\",IF(L392>=Calculations!$H$41,\"MV\",IF(L392>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M396=\"EV\",1,IF(M396=\"HV\",2,IF(M396=\"MV\",3,IF(M396=\"PS\",4,IF(M396=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M395,Calculations!$P$22:$U$28,N396+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.62721092743493478},{"$f":"1/M400","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D400=1,3,IF(D400=2,2,IF(D400=3,1,IF(D400=4,0,IF(D400=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D400,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D400+MATCH(1,INDIRECT(F400),0)","v":{"$error":"#N/A"}},{"$f":"IF(G400=2,2,IF(G400=3,1,IF(G400=4,0,IF(G400=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G400,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G400+MATCH(1,INDIRECT(I400),0)","v":{"$error":"#N/A"}},{"$f":"IF(J400=3,1,IF(J400=4,0,IF(J400=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M400>1,IF(M400=2,IF(B400<C400,E400*N400,H400*N400),IF(B400<C400,E400*N400,IF(B400<2*C400,H400*N400,K400*N400))),O400)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.6268356117108681,{"$f":"1/M401","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D401=1,3,IF(D401=2,2,IF(D401=3,1,IF(D401=4,0,IF(D401=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D401,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D401+MATCH(1,INDIRECT(F401),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G401,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G401+MATCH(1,INDIRECT(I401),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M401>1,IF(M401=2,IF(B401<C401,E401*N401,(E401-1)*N401),IF(B401<C401,E401*N401,IF(B401<2*C401,(E401-1)*N401,(E401-2)*N401))),O401)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.25182974082922238,{"$f":"1/M402","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D402,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D402+MATCH(1,INDIRECT(F402),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G402,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G402+MATCH(1,INDIRECT(I402),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M402>1,IF(M402=2,IF(B402<C402,E402*N402,(E402-1)*N402),IF(B402<C402,E402*N402,IF(B402<2*C402,(E402-1)*N402,(E402-2)*N402))),O402)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.84392673649068972,{"$f":"1/M403","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D403,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D403+MATCH(1,INDIRECT(F403),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G403,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G403+MATCH(1,INDIRECT(I403),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M403>1,IF(M403=2,IF(B403<C403,E403*N403,(E403-1)*N403),IF(B403<C403,E403*N403,IF(B403<2*C403,(E403-1)*N403,(E403-2)*N403))),O403)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.8424148717171861,{"$f":"1/M404","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D404,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D404+MATCH(1,INDIRECT(F404),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G404,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G404+MATCH(1,INDIRECT(I404),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M404>1,IF(M404=2,IF(B404<C404,E404*N404,(E404-1)*N404),IF(B404<C404,E404*N404,IF(B404<2*C404,(E404-1)*N404,(E404-2)*N404))),O404)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.52090448535487954,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D405,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G405,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.8701959158955308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D406,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G406,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.80610531691541676,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D407,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G407,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.4475577156838153,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D408,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G408,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.51020502055437589,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D409,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G409,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.62421553220988857,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D410,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G410,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.61123596674112268,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D411,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G411,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.74327975877906116,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D412,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G412,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.93071963589465778,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D413,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G413,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.12288538979678287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D414,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G414,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.6818692243458413,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D415,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G415,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.1745651857174908,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D416,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G416,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.94259696247794078,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D417,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G417,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.85221397605433769,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D418,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G418,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.32835759846525736,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D419,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G419,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L400:L419)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.18452704659955355},{"$f":"1/M421","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D421,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D421+MATCH(1,INDIRECT(F421),0)","v":{"$error":"#N/A"}},{"$f":"IF(G421=2,2,IF(G421=3,1,IF(G421=4,0,IF(G421=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G421,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G421+MATCH(1,INDIRECT(I421),0)","v":{"$error":"#N/A"}},{"$f":"IF(J421=3,1,IF(J421=4,0,IF(J421=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M421>1,IF(M421=2,IF(B421<C421,E421*N421,(E421-1)*N421),IF(B421<C421,E421*N421,IF(B421<2*C421,(E421-1)*N421,(E421-2)*N421))),O421)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.36355383388922291},{"$f":"1/M422","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D422,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D422+MATCH(1,INDIRECT(F422),0)","v":{"$error":"#N/A"}},{"$f":"IF(G422=2,2,IF(G422=3,1,IF(G422=4,0,IF(G422=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G422,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G422+MATCH(1,INDIRECT(I422),0)","v":{"$error":"#N/A"}},{"$f":"IF(J422=3,1,IF(J422=4,0,IF(J422=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M422>1,IF(M422=2,IF(B422<C422,E422*N422,(E422-1)*N422),IF(B422<C422,E422*N422,IF(B422<2*C422,(E422-1)*N422,(E422-2)*N422))),O422)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.86276231506773715},{"$f":"1/M423","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D423,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D423+MATCH(1,INDIRECT(F423),0)","v":{"$error":"#N/A"}},{"$f":"IF(G423=2,2,IF(G423=3,1,IF(G423=4,0,IF(G423=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G423,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G423+MATCH(1,INDIRECT(I423),0)","v":{"$error":"#N/A"}},{"$f":"IF(J423=3,1,IF(J423=4,0,IF(J423=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M423>1,IF(M423=2,IF(B423<C423,E423*N423,(E423-1)*N423),IF(B423<C423,E423*N423,IF(B423<2*C423,(E423-1)*N423,(E423-2)*N423))),O423)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.81394548167145631},{"$f":"1/M424","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D424,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D424+MATCH(1,INDIRECT(F424),0)","v":{"$error":"#N/A"}},{"$f":"IF(G424=2,2,IF(G424=3,1,IF(G424=4,0,IF(G424=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G424,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G424+MATCH(1,INDIRECT(I424),0)","v":{"$error":"#N/A"}},{"$f":"IF(J424=3,1,IF(J424=4,0,IF(J424=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M424>1,IF(M424=2,IF(B424<C424,E424*N424,(E424-1)*N424),IF(B424<C424,E424*N424,IF(B424<2*C424,(E424-1)*N424,(E424-2)*N424))),O424)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L421:L424)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L420>Calculations!$G$39,\"EV\",IF(L420>Calculations!$G$40,\"HV\",IF(L420>Calculations!$G$41,\"MV\",IF(L420>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L425>=Calculations!$H$39,\"EV\",IF(L425>=Calculations!$H$40,\"HV\",IF(L425>=Calculations!$H$41,\"MV\",IF(L425>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M429=\"EV\",1,IF(M429=\"HV\",2,IF(M429=\"MV\",3,IF(M429=\"PS\",4,IF(M429=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M428,Calculations!$P$22:$U$28,N429+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.67841801680367508},{"$f":"1/M433","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D433=1,3,IF(D433=2,2,IF(D433=3,1,IF(D433=4,0,IF(D433=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D433,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D433+MATCH(1,INDIRECT(F433),0)","v":{"$error":"#N/A"}},{"$f":"IF(G433=2,2,IF(G433=3,1,IF(G433=4,0,IF(G433=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G433,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G433+MATCH(1,INDIRECT(I433),0)","v":{"$error":"#N/A"}},{"$f":"IF(J433=3,1,IF(J433=4,0,IF(J433=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M433>1,IF(M433=2,IF(B433<C433,E433*N433,H433*N433),IF(B433<C433,E433*N433,IF(B433<2*C433,H433*N433,K433*N433))),O433)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.78769717832263619,{"$f":"1/M434","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D434=1,3,IF(D434=2,2,IF(D434=3,1,IF(D434=4,0,IF(D434=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D434,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D434+MATCH(1,INDIRECT(F434),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G434,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G434+MATCH(1,INDIRECT(I434),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M434>1,IF(M434=2,IF(B434<C434,E434*N434,(E434-1)*N434),IF(B434<C434,E434*N434,IF(B434<2*C434,(E434-1)*N434,(E434-2)*N434))),O434)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.23436496914112537,{"$f":"1/M435","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D435,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D435+MATCH(1,INDIRECT(F435),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G435,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G435+MATCH(1,INDIRECT(I435),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M435>1,IF(M435=2,IF(B435<C435,E435*N435,(E435-1)*N435),IF(B435<C435,E435*N435,IF(B435<2*C435,(E435-1)*N435,(E435-2)*N435))),O435)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.18763329128290762,{"$f":"1/M436","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D436,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D436+MATCH(1,INDIRECT(F436),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G436,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G436+MATCH(1,INDIRECT(I436),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M436>1,IF(M436=2,IF(B436<C436,E436*N436,(E436-1)*N436),IF(B436<C436,E436*N436,IF(B436<2*C436,(E436-1)*N436,(E436-2)*N436))),O436)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.3883417208390616,{"$f":"1/M437","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D437,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D437+MATCH(1,INDIRECT(F437),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G437,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G437+MATCH(1,INDIRECT(I437),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M437>1,IF(M437=2,IF(B437<C437,E437*N437,(E437-1)*N437),IF(B437<C437,E437*N437,IF(B437<2*C437,(E437-1)*N437,(E437-2)*N437))),O437)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.49532289668555674,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D438,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G438,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.72159001810543777,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D439,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G439,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.80046094370310927,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D440,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G440,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.33112045180335081,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D441,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G441,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.29009493929985264,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D442,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G442,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.43020512829522772,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D443,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G443,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.39114678752500798,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D444,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G444,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",7.6352574839876342E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D445,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G445,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.83279504067812871,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D446,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G446,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.45671899331712928,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D447,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G447,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.57997274101069463,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D448,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G448,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.18853642591230624,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D449,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G449,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.3471537406052535,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D450,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G450,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.26944322084560968,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D451,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G451,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.52269479912796379,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D452,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G452,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L433:L452)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.78318106990391023},{"$f":"1/M454","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D454,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D454+MATCH(1,INDIRECT(F454),0)","v":{"$error":"#N/A"}},{"$f":"IF(G454=2,2,IF(G454=3,1,IF(G454=4,0,IF(G454=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G454,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G454+MATCH(1,INDIRECT(I454),0)","v":{"$error":"#N/A"}},{"$f":"IF(J454=3,1,IF(J454=4,0,IF(J454=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M454>1,IF(M454=2,IF(B454<C454,E454*N454,(E454-1)*N454),IF(B454<C454,E454*N454,IF(B454<2*C454,(E454-1)*N454,(E454-2)*N454))),O454)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.61620322300862296},{"$f":"1/M455","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D455,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D455+MATCH(1,INDIRECT(F455),0)","v":{"$error":"#N/A"}},{"$f":"IF(G455=2,2,IF(G455=3,1,IF(G455=4,0,IF(G455=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G455,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G455+MATCH(1,INDIRECT(I455),0)","v":{"$error":"#N/A"}},{"$f":"IF(J455=3,1,IF(J455=4,0,IF(J455=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M455>1,IF(M455=2,IF(B455<C455,E455*N455,(E455-1)*N455),IF(B455<C455,E455*N455,IF(B455<2*C455,(E455-1)*N455,(E455-2)*N455))),O455)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.48549797617931134},{"$f":"1/M456","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D456,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D456+MATCH(1,INDIRECT(F456),0)","v":{"$error":"#N/A"}},{"$f":"IF(G456=2,2,IF(G456=3,1,IF(G456=4,0,IF(G456=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G456,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G456+MATCH(1,INDIRECT(I456),0)","v":{"$error":"#N/A"}},{"$f":"IF(J456=3,1,IF(J456=4,0,IF(J456=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M456>1,IF(M456=2,IF(B456<C456,E456*N456,(E456-1)*N456),IF(B456<C456,E456*N456,IF(B456<2*C456,(E456-1)*N456,(E456-2)*N456))),O456)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.72241743711888162},{"$f":"1/M457","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D457,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D457+MATCH(1,INDIRECT(F457),0)","v":{"$error":"#N/A"}},{"$f":"IF(G457=2,2,IF(G457=3,1,IF(G457=4,0,IF(G457=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G457,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G457+MATCH(1,INDIRECT(I457),0)","v":{"$error":"#N/A"}},{"$f":"IF(J457=3,1,IF(J457=4,0,IF(J457=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M457>1,IF(M457=2,IF(B457<C457,E457*N457,(E457-1)*N457),IF(B457<C457,E457*N457,IF(B457<2*C457,(E457-1)*N457,(E457-2)*N457))),O457)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L454:L457)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L453>Calculations!$G$39,\"EV\",IF(L453>Calculations!$G$40,\"HV\",IF(L453>Calculations!$G$41,\"MV\",IF(L453>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L458>=Calculations!$H$39,\"EV\",IF(L458>=Calculations!$H$40,\"HV\",IF(L458>=Calculations!$H$41,\"MV\",IF(L458>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M462=\"EV\",1,IF(M462=\"HV\",2,IF(M462=\"MV\",3,IF(M462=\"PS\",4,IF(M462=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M461,Calculations!$P$22:$U$28,N462+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.9300248280783191},{"$f":"1/M466","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D466=1,3,IF(D466=2,2,IF(D466=3,1,IF(D466=4,0,IF(D466=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D466,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D466+MATCH(1,INDIRECT(F466),0)","v":{"$error":"#N/A"}},{"$f":"IF(G466=2,2,IF(G466=3,1,IF(G466=4,0,IF(G466=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G466,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G466+MATCH(1,INDIRECT(I466),0)","v":{"$error":"#N/A"}},{"$f":"IF(J466=3,1,IF(J466=4,0,IF(J466=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M466>1,IF(M466=2,IF(B466<C466,E466*N466,H466*N466),IF(B466<C466,E466*N466,IF(B466<2*C466,H466*N466,K466*N466))),O466)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.44662608609964827,{"$f":"1/M467","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D467=1,3,IF(D467=2,2,IF(D467=3,1,IF(D467=4,0,IF(D467=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D467,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D467+MATCH(1,INDIRECT(F467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G467,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G467+MATCH(1,INDIRECT(I467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M467>1,IF(M467=2,IF(B467<C467,E467*N467,(E467-1)*N467),IF(B467<C467,E467*N467,IF(B467<2*C467,(E467-1)*N467,(E467-2)*N467))),O467)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.30879374731446096,{"$f":"1/M468","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D468,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D468+MATCH(1,INDIRECT(F468),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G468,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G468+MATCH(1,INDIRECT(I468),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M468>1,IF(M468=2,IF(B468<C468,E468*N468,(E468-1)*N468),IF(B468<C468,E468*N468,IF(B468<2*C468,(E468-1)*N468,(E468-2)*N468))),O468)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.67571588168566565,{"$f":"1/M469","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D469,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D469+MATCH(1,INDIRECT(F469),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G469,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G469+MATCH(1,INDIRECT(I469),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M469>1,IF(M469=2,IF(B469<C469,E469*N469,(E469-1)*N469),IF(B469<C469,E469*N469,IF(B469<2*C469,(E469-1)*N469,(E469-2)*N469))),O469)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.38090318793220657,{"$f":"1/M470","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D470,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D470+MATCH(1,INDIRECT(F470),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G470,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G470+MATCH(1,INDIRECT(I470),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M470>1,IF(M470=2,IF(B470<C470,E470*N470,(E470-1)*N470),IF(B470<C470,E470*N470,IF(B470<2*C470,(E470-1)*N470,(E470-2)*N470))),O470)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.68195992628174384,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D471,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G471,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.69433853223866138,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D472,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G472,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.57111398193940632,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D473,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G473,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.97710247337672873,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D474,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G474,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.9540671554180602,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D475,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G475,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.36466719203363751,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D476,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G476,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.59369108235438817,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D477,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G477,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.11101229283485359,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D478,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G478,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.32116075229331587,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D479,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G479,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.26041020080819266,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D480,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G480,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.42573217399846663,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D481,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G481,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",6.84011829985951E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D482,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G482,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.83608441064749228,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D483,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G483,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.82635763009759289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D484,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G484,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",7.1002235735621255E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D485,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G485,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L466:L485)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":2.1197020907294917E-2},{"$f":"1/M487","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D487,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D487+MATCH(1,INDIRECT(F487),0)","v":{"$error":"#N/A"}},{"$f":"IF(G487=2,2,IF(G487=3,1,IF(G487=4,0,IF(G487=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G487,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G487+MATCH(1,INDIRECT(I487),0)","v":{"$error":"#N/A"}},{"$f":"IF(J487=3,1,IF(J487=4,0,IF(J487=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M487>1,IF(M487=2,IF(B487<C487,E487*N487,(E487-1)*N487),IF(B487<C487,E487*N487,IF(B487<2*C487,(E487-1)*N487,(E487-2)*N487))),O487)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.96505365771556961},{"$f":"1/M488","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D488,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D488+MATCH(1,INDIRECT(F488),0)","v":{"$error":"#N/A"}},{"$f":"IF(G488=2,2,IF(G488=3,1,IF(G488=4,0,IF(G488=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G488,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G488+MATCH(1,INDIRECT(I488),0)","v":{"$error":"#N/A"}},{"$f":"IF(J488=3,1,IF(J488=4,0,IF(J488=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M488>1,IF(M488=2,IF(B488<C488,E488*N488,(E488-1)*N488),IF(B488<C488,E488*N488,IF(B488<2*C488,(E488-1)*N488,(E488-2)*N488))),O488)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.23689037020723558},{"$f":"1/M489","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D489,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D489+MATCH(1,INDIRECT(F489),0)","v":{"$error":"#N/A"}},{"$f":"IF(G489=2,2,IF(G489=3,1,IF(G489=4,0,IF(G489=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G489,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G489+MATCH(1,INDIRECT(I489),0)","v":{"$error":"#N/A"}},{"$f":"IF(J489=3,1,IF(J489=4,0,IF(J489=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M489>1,IF(M489=2,IF(B489<C489,E489*N489,(E489-1)*N489),IF(B489<C489,E489*N489,IF(B489<2*C489,(E489-1)*N489,(E489-2)*N489))),O489)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.10534131736418861},{"$f":"1/M490","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D490,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D490+MATCH(1,INDIRECT(F490),0)","v":{"$error":"#N/A"}},{"$f":"IF(G490=2,2,IF(G490=3,1,IF(G490=4,0,IF(G490=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G490,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G490+MATCH(1,INDIRECT(I490),0)","v":{"$error":"#N/A"}},{"$f":"IF(J490=3,1,IF(J490=4,0,IF(J490=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M490>1,IF(M490=2,IF(B490<C490,E490*N490,(E490-1)*N490),IF(B490<C490,E490*N490,IF(B490<2*C490,(E490-1)*N490,(E490-2)*N490))),O490)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L487:L490)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L486>Calculations!$G$39,\"EV\",IF(L486>Calculations!$G$40,\"HV\",IF(L486>Calculations!$G$41,\"MV\",IF(L486>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L491>=Calculations!$H$39,\"EV\",IF(L491>=Calculations!$H$40,\"HV\",IF(L491>=Calculations!$H$41,\"MV\",IF(L491>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M495=\"EV\",1,IF(M495=\"HV\",2,IF(M495=\"MV\",3,IF(M495=\"PS\",4,IF(M495=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M494,Calculations!$P$22:$U$28,N495+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":8.5883382588833102E-2},{"$f":"1/M499","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D499=1,3,IF(D499=2,2,IF(D499=3,1,IF(D499=4,0,IF(D499=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D499,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D499+MATCH(1,INDIRECT(F499),0)","v":{"$error":"#N/A"}},{"$f":"IF(G499=2,2,IF(G499=3,1,IF(G499=4,0,IF(G499=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G499,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G499+MATCH(1,INDIRECT(I499),0)","v":{"$error":"#N/A"}},{"$f":"IF(J499=3,1,IF(J499=4,0,IF(J499=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M499>1,IF(M499=2,IF(B499<C499,E499*N499,H499*N499),IF(B499<C499,E499*N499,IF(B499<2*C499,H499*N499,K499*N499))),O499)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.89402115330046028,{"$f":"1/M500","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D500=1,3,IF(D500=2,2,IF(D500=3,1,IF(D500=4,0,IF(D500=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D500,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D500+MATCH(1,INDIRECT(F500),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G500,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G500+MATCH(1,INDIRECT(I500),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M500>1,IF(M500=2,IF(B500<C500,E500*N500,(E500-1)*N500),IF(B500<C500,E500*N500,IF(B500<2*C500,(E500-1)*N500,(E500-2)*N500))),O500)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.97221961877346164,{"$f":"1/M501","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D501,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D501+MATCH(1,INDIRECT(F501),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G501,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G501+MATCH(1,INDIRECT(I501),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M501>1,IF(M501=2,IF(B501<C501,E501*N501,(E501-1)*N501),IF(B501<C501,E501*N501,IF(B501<2*C501,(E501-1)*N501,(E501-2)*N501))),O501)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.59964297477760042,{"$f":"1/M502","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D502,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D502+MATCH(1,INDIRECT(F502),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G502,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G502+MATCH(1,INDIRECT(I502),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M502>1,IF(M502=2,IF(B502<C502,E502*N502,(E502-1)*N502),IF(B502<C502,E502*N502,IF(B502<2*C502,(E502-1)*N502,(E502-2)*N502))),O502)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",6.6066266833203491E-3,{"$f":"1/M503","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D503,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D503+MATCH(1,INDIRECT(F503),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G503,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G503+MATCH(1,INDIRECT(I503),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M503>1,IF(M503=2,IF(B503<C503,E503*N503,(E503-1)*N503),IF(B503<C503,E503*N503,IF(B503<2*C503,(E503-1)*N503,(E503-2)*N503))),O503)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.79752372276181005,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D504,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G504,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.93185169717736871,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D505,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G505,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.11457271322650298,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D506,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G506,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.87322808072398428,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D507,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G507,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.51138490844264839,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D508,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G508,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",1.6616111967157621E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D509,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G509,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.85451266191082487,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D510,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G510,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.66705633559140964,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D511,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G511,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.80839113734737844,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D512,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G512,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.58534520232736786,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D513,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G513,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.98589044360066147,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D514,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G514,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.12132937603927896,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D515,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G515,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.31723006256882724,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D516,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G516,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.74860303772742687,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D517,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G517,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.78073631373203212,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D518,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G518,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L499:L518)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.69981985908662814},{"$f":"1/M520","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D520,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D520+MATCH(1,INDIRECT(F520),0)","v":{"$error":"#N/A"}},{"$f":"IF(G520=2,2,IF(G520=3,1,IF(G520=4,0,IF(G520=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G520,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G520+MATCH(1,INDIRECT(I520),0)","v":{"$error":"#N/A"}},{"$f":"IF(J520=3,1,IF(J520=4,0,IF(J520=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M520>1,IF(M520=2,IF(B520<C520,E520*N520,(E520-1)*N520),IF(B520<C520,E520*N520,IF(B520<2*C520,(E520-1)*N520,(E520-2)*N520))),O520)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.56295215943375254},{"$f":"1/M521","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D521,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D521+MATCH(1,INDIRECT(F521),0)","v":{"$error":"#N/A"}},{"$f":"IF(G521=2,2,IF(G521=3,1,IF(G521=4,0,IF(G521=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G521,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G521+MATCH(1,INDIRECT(I521),0)","v":{"$error":"#N/A"}},{"$f":"IF(J521=3,1,IF(J521=4,0,IF(J521=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M521>1,IF(M521=2,IF(B521<C521,E521*N521,(E521-1)*N521),IF(B521<C521,E521*N521,IF(B521<2*C521,(E521-1)*N521,(E521-2)*N521))),O521)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.27209457455126573},{"$f":"1/M522","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D522,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D522+MATCH(1,INDIRECT(F522),0)","v":{"$error":"#N/A"}},{"$f":"IF(G522=2,2,IF(G522=3,1,IF(G522=4,0,IF(G522=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G522,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G522+MATCH(1,INDIRECT(I522),0)","v":{"$error":"#N/A"}},{"$f":"IF(J522=3,1,IF(J522=4,0,IF(J522=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M522>1,IF(M522=2,IF(B522<C522,E522*N522,(E522-1)*N522),IF(B522<C522,E522*N522,IF(B522<2*C522,(E522-1)*N522,(E522-2)*N522))),O522)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.15886672016873649},{"$f":"1/M523","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D523,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D523+MATCH(1,INDIRECT(F523),0)","v":{"$error":"#N/A"}},{"$f":"IF(G523=2,2,IF(G523=3,1,IF(G523=4,0,IF(G523=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G523,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G523+MATCH(1,INDIRECT(I523),0)","v":{"$error":"#N/A"}},{"$f":"IF(J523=3,1,IF(J523=4,0,IF(J523=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M523>1,IF(M523=2,IF(B523<C523,E523*N523,(E523-1)*N523),IF(B523<C523,E523*N523,IF(B523<2*C523,(E523-1)*N523,(E523-2)*N523))),O523)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L520:L523)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L519>Calculations!$G$39,\"EV\",IF(L519>Calculations!$G$40,\"HV\",IF(L519>Calculations!$G$41,\"MV\",IF(L519>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L524>=Calculations!$H$39,\"EV\",IF(L524>=Calculations!$H$40,\"HV\",IF(L524>=Calculations!$H$41,\"MV\",IF(L524>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M528=\"EV\",1,IF(M528=\"HV\",2,IF(M528=\"MV\",3,IF(M528=\"PS\",4,IF(M528=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M527,Calculations!$P$22:$U$28,N528+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.51039226483837363},{"$f":"1/M532","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D532=1,3,IF(D532=2,2,IF(D532=3,1,IF(D532=4,0,IF(D532=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D532,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D532+MATCH(1,INDIRECT(F532),0)","v":{"$error":"#N/A"}},{"$f":"IF(G532=2,2,IF(G532=3,1,IF(G532=4,0,IF(G532=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G532,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G532+MATCH(1,INDIRECT(I532),0)","v":{"$error":"#N/A"}},{"$f":"IF(J532=3,1,IF(J532=4,0,IF(J532=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M532>1,IF(M532=2,IF(B532<C532,E532*N532,H532*N532),IF(B532<C532,E532*N532,IF(B532<2*C532,H532*N532,K532*N532))),O532)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.99772135914271964,{"$f":"1/M533","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D533=1,3,IF(D533=2,2,IF(D533=3,1,IF(D533=4,0,IF(D533=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D533,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D533+MATCH(1,INDIRECT(F533),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G533,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G533+MATCH(1,INDIRECT(I533),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M533>1,IF(M533=2,IF(B533<C533,E533*N533,(E533-1)*N533),IF(B533<C533,E533*N533,IF(B533<2*C533,(E533-1)*N533,(E533-2)*N533))),O533)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.91329303981211862,{"$f":"1/M534","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D534,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D534+MATCH(1,INDIRECT(F534),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G534,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G534+MATCH(1,INDIRECT(I534),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M534>1,IF(M534=2,IF(B534<C534,E534*N534,(E534-1)*N534),IF(B534<C534,E534*N534,IF(B534<2*C534,(E534-1)*N534,(E534-2)*N534))),O534)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.62608981577686951,{"$f":"1/M535","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D535,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D535+MATCH(1,INDIRECT(F535),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G535,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G535+MATCH(1,INDIRECT(I535),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M535>1,IF(M535=2,IF(B535<C535,E535*N535,(E535-1)*N535),IF(B535<C535,E535*N535,IF(B535<2*C535,(E535-1)*N535,(E535-2)*N535))),O535)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",8.9675859859696394E-2,{"$f":"1/M536","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D536,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D536+MATCH(1,INDIRECT(F536),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G536,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G536+MATCH(1,INDIRECT(I536),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M536>1,IF(M536=2,IF(B536<C536,E536*N536,(E536-1)*N536),IF(B536<C536,E536*N536,IF(B536<2*C536,(E536-1)*N536,(E536-2)*N536))),O536)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.7429260180487689,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D537,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G537,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",8.4605890050440946E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D538,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G538,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.60047610414097385,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D539,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G539,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.50132261420054147,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D540,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G540,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.77057026747412372,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D541,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G541,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.65505869933507543,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D542,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G542,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.677453619035849,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D543,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G543,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.52297870747837694,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D544,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G544,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.94062556424093835,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D545,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G545,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.25501554741910237,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D546,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G546,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.83197593796240132,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D547,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G547,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.3772319546909465,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D548,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G548,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.71778530683213737,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D549,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G549,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.18197977257311249,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D550,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G550,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.70289835123563116,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D551,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G551,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L532:L551)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.11867252128287242},{"$f":"1/M553","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D553,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D553+MATCH(1,INDIRECT(F553),0)","v":{"$error":"#N/A"}},{"$f":"IF(G553=2,2,IF(G553=3,1,IF(G553=4,0,IF(G553=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G553,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G553+MATCH(1,INDIRECT(I553),0)","v":{"$error":"#N/A"}},{"$f":"IF(J553=3,1,IF(J553=4,0,IF(J553=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M553>1,IF(M553=2,IF(B553<C553,E553*N553,(E553-1)*N553),IF(B553<C553,E553*N553,IF(B553<2*C553,(E553-1)*N553,(E553-2)*N553))),O553)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.74406875918465032},{"$f":"1/M554","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D554,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D554+MATCH(1,INDIRECT(F554),0)","v":{"$error":"#N/A"}},{"$f":"IF(G554=2,2,IF(G554=3,1,IF(G554=4,0,IF(G554=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G554,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G554+MATCH(1,INDIRECT(I554),0)","v":{"$error":"#N/A"}},{"$f":"IF(J554=3,1,IF(J554=4,0,IF(J554=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M554>1,IF(M554=2,IF(B554<C554,E554*N554,(E554-1)*N554),IF(B554<C554,E554*N554,IF(B554<2*C554,(E554-1)*N554,(E554-2)*N554))),O554)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":8.1989041762134063E-2},{"$f":"1/M555","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D555,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D555+MATCH(1,INDIRECT(F555),0)","v":{"$error":"#N/A"}},{"$f":"IF(G555=2,2,IF(G555=3,1,IF(G555=4,0,IF(G555=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G555,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G555+MATCH(1,INDIRECT(I555),0)","v":{"$error":"#N/A"}},{"$f":"IF(J555=3,1,IF(J555=4,0,IF(J555=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M555>1,IF(M555=2,IF(B555<C555,E555*N555,(E555-1)*N555),IF(B555<C555,E555*N555,IF(B555<2*C555,(E555-1)*N555,(E555-2)*N555))),O555)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.79246284986350557},{"$f":"1/M556","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D556,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D556+MATCH(1,INDIRECT(F556),0)","v":{"$error":"#N/A"}},{"$f":"IF(G556=2,2,IF(G556=3,1,IF(G556=4,0,IF(G556=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G556,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G556+MATCH(1,INDIRECT(I556),0)","v":{"$error":"#N/A"}},{"$f":"IF(J556=3,1,IF(J556=4,0,IF(J556=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M556>1,IF(M556=2,IF(B556<C556,E556*N556,(E556-1)*N556),IF(B556<C556,E556*N556,IF(B556<2*C556,(E556-1)*N556,(E556-2)*N556))),O556)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L553:L556)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L552>Calculations!$G$39,\"EV\",IF(L552>Calculations!$G$40,\"HV\",IF(L552>Calculations!$G$41,\"MV\",IF(L552>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L557>=Calculations!$H$39,\"EV\",IF(L557>=Calculations!$H$40,\"HV\",IF(L557>=Calculations!$H$41,\"MV\",IF(L557>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M561=\"EV\",1,IF(M561=\"HV\",2,IF(M561=\"MV\",3,IF(M561=\"PS\",4,IF(M561=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M560,Calculations!$P$22:$U$28,N561+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.6566858102571238},{"$f":"1/M565","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D565=1,3,IF(D565=2,2,IF(D565=3,1,IF(D565=4,0,IF(D565=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D565,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D565+MATCH(1,INDIRECT(F565),0)","v":{"$error":"#N/A"}},{"$f":"IF(G565=2,2,IF(G565=3,1,IF(G565=4,0,IF(G565=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G565,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G565+MATCH(1,INDIRECT(I565),0)","v":{"$error":"#N/A"}},{"$f":"IF(J565=3,1,IF(J565=4,0,IF(J565=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M565>1,IF(M565=2,IF(B565<C565,E565*N565,H565*N565),IF(B565<C565,E565*N565,IF(B565<2*C565,H565*N565,K565*N565))),O565)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.7176525246019273,{"$f":"1/M566","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D566=1,3,IF(D566=2,2,IF(D566=3,1,IF(D566=4,0,IF(D566=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D566,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D566+MATCH(1,INDIRECT(F566),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G566,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G566+MATCH(1,INDIRECT(I566),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M566>1,IF(M566=2,IF(B566<C566,E566*N566,(E566-1)*N566),IF(B566<C566,E566*N566,IF(B566<2*C566,(E566-1)*N566,(E566-2)*N566))),O566)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.98905253732238574,{"$f":"1/M567","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D567,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D567+MATCH(1,INDIRECT(F567),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G567,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G567+MATCH(1,INDIRECT(I567),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M567>1,IF(M567=2,IF(B567<C567,E567*N567,(E567-1)*N567),IF(B567<C567,E567*N567,IF(B567<2*C567,(E567-1)*N567,(E567-2)*N567))),O567)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.75745468314341147,{"$f":"1/M568","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D568,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D568+MATCH(1,INDIRECT(F568),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G568,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G568+MATCH(1,INDIRECT(I568),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M568>1,IF(M568=2,IF(B568<C568,E568*N568,(E568-1)*N568),IF(B568<C568,E568*N568,IF(B568<2*C568,(E568-1)*N568,(E568-2)*N568))),O568)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.40966918916865169,{"$f":"1/M569","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D569,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D569+MATCH(1,INDIRECT(F569),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G569,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G569+MATCH(1,INDIRECT(I569),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M569>1,IF(M569=2,IF(B569<C569,E569*N569,(E569-1)*N569),IF(B569<C569,E569*N569,IF(B569<2*C569,(E569-1)*N569,(E569-2)*N569))),O569)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.1018886729308961,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D570,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G570,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.92115672988482844,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D571,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G571,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.13494528708615749,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D572,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G572,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.39331649942733948,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D573,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G573,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",3.0071693697517499E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D574,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G574,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.87221117667527825,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D575,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G575,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.13884440528846032,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D576,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G576,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.21704075782517052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D577,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G577,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.80841582832472847,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D578,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G578,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.78338132586015563,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D579,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G579,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.72797755395861763,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D580,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G580,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.16529672810299134,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D581,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G581,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",9.4211559337368689E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D582,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G582,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.78907801126274002,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D583,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G583,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.67819935269805509,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D584,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G584,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L565:L584)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.50550340225604828},{"$f":"1/M586","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D586,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D586+MATCH(1,INDIRECT(F586),0)","v":{"$error":"#N/A"}},{"$f":"IF(G586=2,2,IF(G586=3,1,IF(G586=4,0,IF(G586=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G586,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G586+MATCH(1,INDIRECT(I586),0)","v":{"$error":"#N/A"}},{"$f":"IF(J586=3,1,IF(J586=4,0,IF(J586=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M586>1,IF(M586=2,IF(B586<C586,E586*N586,(E586-1)*N586),IF(B586<C586,E586*N586,IF(B586<2*C586,(E586-1)*N586,(E586-2)*N586))),O586)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.48395395369071881},{"$f":"1/M587","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D587,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D587+MATCH(1,INDIRECT(F587),0)","v":{"$error":"#N/A"}},{"$f":"IF(G587=2,2,IF(G587=3,1,IF(G587=4,0,IF(G587=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G587,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G587+MATCH(1,INDIRECT(I587),0)","v":{"$error":"#N/A"}},{"$f":"IF(J587=3,1,IF(J587=4,0,IF(J587=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M587>1,IF(M587=2,IF(B587<C587,E587*N587,(E587-1)*N587),IF(B587<C587,E587*N587,IF(B587<2*C587,(E587-1)*N587,(E587-2)*N587))),O587)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.34872107617863213},{"$f":"1/M588","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D588,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D588+MATCH(1,INDIRECT(F588),0)","v":{"$error":"#N/A"}},{"$f":"IF(G588=2,2,IF(G588=3,1,IF(G588=4,0,IF(G588=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G588,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G588+MATCH(1,INDIRECT(I588),0)","v":{"$error":"#N/A"}},{"$f":"IF(J588=3,1,IF(J588=4,0,IF(J588=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M588>1,IF(M588=2,IF(B588<C588,E588*N588,(E588-1)*N588),IF(B588<C588,E588*N588,IF(B588<2*C588,(E588-1)*N588,(E588-2)*N588))),O588)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.55695056968770906},{"$f":"1/M589","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D589,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D589+MATCH(1,INDIRECT(F589),0)","v":{"$error":"#N/A"}},{"$f":"IF(G589=2,2,IF(G589=3,1,IF(G589=4,0,IF(G589=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G589,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G589+MATCH(1,INDIRECT(I589),0)","v":{"$error":"#N/A"}},{"$f":"IF(J589=3,1,IF(J589=4,0,IF(J589=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M589>1,IF(M589=2,IF(B589<C589,E589*N589,(E589-1)*N589),IF(B589<C589,E589*N589,IF(B589<2*C589,(E589-1)*N589,(E589-2)*N589))),O589)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L586:L589)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L585>Calculations!$G$39,\"EV\",IF(L585>Calculations!$G$40,\"HV\",IF(L585>Calculations!$G$41,\"MV\",IF(L585>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L590>=Calculations!$H$39,\"EV\",IF(L590>=Calculations!$H$40,\"HV\",IF(L590>=Calculations!$H$41,\"MV\",IF(L590>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M594=\"EV\",1,IF(M594=\"HV\",2,IF(M594=\"MV\",3,IF(M594=\"PS\",4,IF(M594=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M593,Calculations!$P$22:$U$28,N594+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.91190537731113974},{"$f":"1/M598","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D598=1,3,IF(D598=2,2,IF(D598=3,1,IF(D598=4,0,IF(D598=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D598,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D598+MATCH(1,INDIRECT(F598),0)","v":{"$error":"#N/A"}},{"$f":"IF(G598=2,2,IF(G598=3,1,IF(G598=4,0,IF(G598=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G598,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G598+MATCH(1,INDIRECT(I598),0)","v":{"$error":"#N/A"}},{"$f":"IF(J598=3,1,IF(J598=4,0,IF(J598=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M598>1,IF(M598=2,IF(B598<C598,E598*N598,H598*N598),IF(B598<C598,E598*N598,IF(B598<2*C598,H598*N598,K598*N598))),O598)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.1784442057886173,{"$f":"1/M599","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D599=1,3,IF(D599=2,2,IF(D599=3,1,IF(D599=4,0,IF(D599=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D599,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D599+MATCH(1,INDIRECT(F599),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G599,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G599+MATCH(1,INDIRECT(I599),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M599>1,IF(M599=2,IF(B599<C599,E599*N599,(E599-1)*N599),IF(B599<C599,E599*N599,IF(B599<2*C599,(E599-1)*N599,(E599-2)*N599))),O599)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.71159245631173385,{"$f":"1/M600","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D600,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D600+MATCH(1,INDIRECT(F600),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G600,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G600+MATCH(1,INDIRECT(I600),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M600>1,IF(M600=2,IF(B600<C600,E600*N600,(E600-1)*N600),IF(B600<C600,E600*N600,IF(B600<2*C600,(E600-1)*N600,(E600-2)*N600))),O600)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.75999997941779973,{"$f":"1/M601","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D601,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D601+MATCH(1,INDIRECT(F601),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G601,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G601+MATCH(1,INDIRECT(I601),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M601>1,IF(M601=2,IF(B601<C601,E601*N601,(E601-1)*N601),IF(B601<C601,E601*N601,IF(B601<2*C601,(E601-1)*N601,(E601-2)*N601))),O601)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.1500631965626219,{"$f":"1/M602","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D602,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D602+MATCH(1,INDIRECT(F602),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G602,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G602+MATCH(1,INDIRECT(I602),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M602>1,IF(M602=2,IF(B602<C602,E602*N602,(E602-1)*N602),IF(B602<C602,E602*N602,IF(B602<2*C602,(E602-1)*N602,(E602-2)*N602))),O602)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.32863956017521156,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D603,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G603,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.56692221065552961,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D604,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G604,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.20317219754202875,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D605,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G605,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.54524616079314814,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D606,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G606,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.4437159393930592,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D607,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G607,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.74261894382101734,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D608,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G608,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.44468558737597885,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D609,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G609,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.72569476826463597,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D610,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G610,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.73910374954140445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D611,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G611,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.51800498037602161,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D612,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G612,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.73692662215215143,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D613,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G613,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.95806294879006637,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D614,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G614,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",1.0593338877475156E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D615,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G615,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.80076812305919154,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D616,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G616,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",2.0562534351349138E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D617,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G617,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L598:L617)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.38085831446663176},{"$f":"1/M619","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D619,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D619+MATCH(1,INDIRECT(F619),0)","v":{"$error":"#N/A"}},{"$f":"IF(G619=2,2,IF(G619=3,1,IF(G619=4,0,IF(G619=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G619,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G619+MATCH(1,INDIRECT(I619),0)","v":{"$error":"#N/A"}},{"$f":"IF(J619=3,1,IF(J619=4,0,IF(J619=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M619>1,IF(M619=2,IF(B619<C619,E619*N619,(E619-1)*N619),IF(B619<C619,E619*N619,IF(B619<2*C619,(E619-1)*N619,(E619-2)*N619))),O619)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.54050982626844357},{"$f":"1/M620","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D620,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D620+MATCH(1,INDIRECT(F620),0)","v":{"$error":"#N/A"}},{"$f":"IF(G620=2,2,IF(G620=3,1,IF(G620=4,0,IF(G620=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G620,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G620+MATCH(1,INDIRECT(I620),0)","v":{"$error":"#N/A"}},{"$f":"IF(J620=3,1,IF(J620=4,0,IF(J620=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M620>1,IF(M620=2,IF(B620<C620,E620*N620,(E620-1)*N620),IF(B620<C620,E620*N620,IF(B620<2*C620,(E620-1)*N620,(E620-2)*N620))),O620)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.98709426276547785},{"$f":"1/M621","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D621,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D621+MATCH(1,INDIRECT(F621),0)","v":{"$error":"#N/A"}},{"$f":"IF(G621=2,2,IF(G621=3,1,IF(G621=4,0,IF(G621=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G621,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G621+MATCH(1,INDIRECT(I621),0)","v":{"$error":"#N/A"}},{"$f":"IF(J621=3,1,IF(J621=4,0,IF(J621=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M621>1,IF(M621=2,IF(B621<C621,E621*N621,(E621-1)*N621),IF(B621<C621,E621*N621,IF(B621<2*C621,(E621-1)*N621,(E621-2)*N621))),O621)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.34269232766288216},{"$f":"1/M622","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D622,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D622+MATCH(1,INDIRECT(F622),0)","v":{"$error":"#N/A"}},{"$f":"IF(G622=2,2,IF(G622=3,1,IF(G622=4,0,IF(G622=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G622,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G622+MATCH(1,INDIRECT(I622),0)","v":{"$error":"#N/A"}},{"$f":"IF(J622=3,1,IF(J622=4,0,IF(J622=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M622>1,IF(M622=2,IF(B622<C622,E622*N622,(E622-1)*N622),IF(B622<C622,E622*N622,IF(B622<2*C622,(E622-1)*N622,(E622-2)*N622))),O622)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L619:L622)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L618>Calculations!$G$39,\"EV\",IF(L618>Calculations!$G$40,\"HV\",IF(L618>Calculations!$G$41,\"MV\",IF(L618>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L623>=Calculations!$H$39,\"EV\",IF(L623>=Calculations!$H$40,\"HV\",IF(L623>=Calculations!$H$41,\"MV\",IF(L623>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M627=\"EV\",1,IF(M627=\"HV\",2,IF(M627=\"MV\",3,IF(M627=\"PS\",4,IF(M627=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M626,Calculations!$P$22:$U$28,N627+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.60025059142863391},{"$f":"1/M631","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D631=1,3,IF(D631=2,2,IF(D631=3,1,IF(D631=4,0,IF(D631=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D631,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D631+MATCH(1,INDIRECT(F631),0)","v":{"$error":"#N/A"}},{"$f":"IF(G631=2,2,IF(G631=3,1,IF(G631=4,0,IF(G631=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G631,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G631+MATCH(1,INDIRECT(I631),0)","v":{"$error":"#N/A"}},{"$f":"IF(J631=3,1,IF(J631=4,0,IF(J631=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M631>1,IF(M631=2,IF(B631<C631,E631*N631,H631*N631),IF(B631<C631,E631*N631,IF(B631<2*C631,H631*N631,K631*N631))),O631)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.64633533273527044,{"$f":"1/M632","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D632=1,3,IF(D632=2,2,IF(D632=3,1,IF(D632=4,0,IF(D632=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D632,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D632+MATCH(1,INDIRECT(F632),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G632,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G632+MATCH(1,INDIRECT(I632),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M632>1,IF(M632=2,IF(B632<C632,E632*N632,(E632-1)*N632),IF(B632<C632,E632*N632,IF(B632<2*C632,(E632-1)*N632,(E632-2)*N632))),O632)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.26803854652191061,{"$f":"1/M633","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D633,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D633+MATCH(1,INDIRECT(F633),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G633,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G633+MATCH(1,INDIRECT(I633),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M633>1,IF(M633=2,IF(B633<C633,E633*N633,(E633-1)*N633),IF(B633<C633,E633*N633,IF(B633<2*C633,(E633-1)*N633,(E633-2)*N633))),O633)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.90187246359499085,{"$f":"1/M634","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D634,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D634+MATCH(1,INDIRECT(F634),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G634,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G634+MATCH(1,INDIRECT(I634),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M634>1,IF(M634=2,IF(B634<C634,E634*N634,(E634-1)*N634),IF(B634<C634,E634*N634,IF(B634<2*C634,(E634-1)*N634,(E634-2)*N634))),O634)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.37633903547746483,{"$f":"1/M635","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D635,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D635+MATCH(1,INDIRECT(F635),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G635,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G635+MATCH(1,INDIRECT(I635),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M635>1,IF(M635=2,IF(B635<C635,E635*N635,(E635-1)*N635),IF(B635<C635,E635*N635,IF(B635<2*C635,(E635-1)*N635,(E635-2)*N635))),O635)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.60028254547883342,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D636,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G636,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.39234852960652433,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D637,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G637,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.84894307359006882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D638,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G638,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.52051521900087572,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D639,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G639,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.20690470544928719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D640,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G640,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.93790077114084403,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D641,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G641,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.96864850989057194,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D642,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G642,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.31868129768019215,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D643,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G643,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.52114766240916954,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D644,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G644,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.92421162126227219,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D645,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G645,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.81832205205796549,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D646,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G646,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.52838753281766504,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D647,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G647,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",6.1169744732326392E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D648,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G648,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.15462441608431832,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D649,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G649,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.50263833760122889,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D650,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G650,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L631:L650)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.62530521843083275},{"$f":"1/M652","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D652,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D652+MATCH(1,INDIRECT(F652),0)","v":{"$error":"#N/A"}},{"$f":"IF(G652=2,2,IF(G652=3,1,IF(G652=4,0,IF(G652=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G652,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G652+MATCH(1,INDIRECT(I652),0)","v":{"$error":"#N/A"}},{"$f":"IF(J652=3,1,IF(J652=4,0,IF(J652=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M652>1,IF(M652=2,IF(B652<C652,E652*N652,(E652-1)*N652),IF(B652<C652,E652*N652,IF(B652<2*C652,(E652-1)*N652,(E652-2)*N652))),O652)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.59553458236254031},{"$f":"1/M653","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D653,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D653+MATCH(1,INDIRECT(F653),0)","v":{"$error":"#N/A"}},{"$f":"IF(G653=2,2,IF(G653=3,1,IF(G653=4,0,IF(G653=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G653,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G653+MATCH(1,INDIRECT(I653),0)","v":{"$error":"#N/A"}},{"$f":"IF(J653=3,1,IF(J653=4,0,IF(J653=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M653>1,IF(M653=2,IF(B653<C653,E653*N653,(E653-1)*N653),IF(B653<C653,E653*N653,IF(B653<2*C653,(E653-1)*N653,(E653-2)*N653))),O653)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.38260357678430101},{"$f":"1/M654","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D654,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D654+MATCH(1,INDIRECT(F654),0)","v":{"$error":"#N/A"}},{"$f":"IF(G654=2,2,IF(G654=3,1,IF(G654=4,0,IF(G654=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G654,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G654+MATCH(1,INDIRECT(I654),0)","v":{"$error":"#N/A"}},{"$f":"IF(J654=3,1,IF(J654=4,0,IF(J654=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M654>1,IF(M654=2,IF(B654<C654,E654*N654,(E654-1)*N654),IF(B654<C654,E654*N654,IF(B654<2*C654,(E654-1)*N654,(E654-2)*N654))),O654)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.11244064452829716},{"$f":"1/M655","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D655,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D655+MATCH(1,INDIRECT(F655),0)","v":{"$error":"#N/A"}},{"$f":"IF(G655=2,2,IF(G655=3,1,IF(G655=4,0,IF(G655=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G655,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G655+MATCH(1,INDIRECT(I655),0)","v":{"$error":"#N/A"}},{"$f":"IF(J655=3,1,IF(J655=4,0,IF(J655=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M655>1,IF(M655=2,IF(B655<C655,E655*N655,(E655-1)*N655),IF(B655<C655,E655*N655,IF(B655<2*C655,(E655-1)*N655,(E655-2)*N655))),O655)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L652:L655)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L651>Calculations!$G$39,\"EV\",IF(L651>Calculations!$G$40,\"HV\",IF(L651>Calculations!$G$41,\"MV\",IF(L651>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L656>=Calculations!$H$39,\"EV\",IF(L656>=Calculations!$H$40,\"HV\",IF(L656>=Calculations!$H$41,\"MV\",IF(L656>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M660=\"EV\",1,IF(M660=\"HV\",2,IF(M660=\"MV\",3,IF(M660=\"PS\",4,IF(M660=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M659,Calculations!$P$22:$U$28,N660+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.23597384335133376},{"$f":"1/M664","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D664=1,3,IF(D664=2,2,IF(D664=3,1,IF(D664=4,0,IF(D664=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D664,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D664+MATCH(1,INDIRECT(F664),0)","v":{"$error":"#N/A"}},{"$f":"IF(G664=2,2,IF(G664=3,1,IF(G664=4,0,IF(G664=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G664,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G664+MATCH(1,INDIRECT(I664),0)","v":{"$error":"#N/A"}},{"$f":"IF(J664=3,1,IF(J664=4,0,IF(J664=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M664>1,IF(M664=2,IF(B664<C664,E664*N664,H664*N664),IF(B664<C664,E664*N664,IF(B664<2*C664,H664*N664,K664*N664))),O664)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.59070599677831104,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D665=1,3,IF(D665=2,2,IF(D665=3,1,IF(D665=4,0,IF(D665=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D665,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G665,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M665>1,IF(M665=2,IF(B665<C665,E665*N665,(E665-1)*N665),IF(B665<C665,E665*N665,IF(B665<2*C665,(E665-1)*N665,(E665-2)*N665))),O665)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.33945916417040212,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D666,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G666,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.86061433059080406,{"$f":"1/M667","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D667,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D667+MATCH(1,INDIRECT(F667),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G667,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G667+MATCH(1,INDIRECT(I667),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M667>1,IF(M667=2,IF(B667<C667,E667*N667,(E667-1)*N667),IF(B667<C667,E667*N667,IF(B667<2*C667,(E667-1)*N667,(E667-2)*N667))),O667)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.19476959602389399,{"$f":"1/M668","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D668,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D668+MATCH(1,INDIRECT(F668),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G668,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G668+MATCH(1,INDIRECT(I668),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M668>1,IF(M668=2,IF(B668<C668,E668*N668,(E668-1)*N668),IF(B668<C668,E668*N668,IF(B668<2*C668,(E668-1)*N668,(E668-2)*N668))),O668)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.17067188370227993,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D669,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G669,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.29148948144394637,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D670,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G670,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.7606473176506644,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D671,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G671,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.22444304429007467,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D672,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G672,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.16012924272529405,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D673,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G673,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",3.2438376206263997E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D674,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G674,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.81082495264178034,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D675,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G675,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.26212351051809357,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D676,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G676,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.9832260006734912,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D677,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G677,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.92641887891112318,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D678,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G678,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.71138334817169657,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D679,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G679,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.23861446790604457,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D680,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G680,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.14599242078204278,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D681,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G681,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.58156819718281627,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D682,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G682,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.96455041334296365,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D683,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G683,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L664:L683)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.93613878271642559},{"$f":"1/M685","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D685,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D685+MATCH(1,INDIRECT(F685),0)","v":{"$error":"#N/A"}},{"$f":"IF(G685=2,2,IF(G685=3,1,IF(G685=4,0,IF(G685=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G685,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G685+MATCH(1,INDIRECT(I685),0)","v":{"$error":"#N/A"}},{"$f":"IF(J685=3,1,IF(J685=4,0,IF(J685=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M685>1,IF(M685=2,IF(B685<C685,E685*N685,(E685-1)*N685),IF(B685<C685,E685*N685,IF(B685<2*C685,(E685-1)*N685,(E685-2)*N685))),O685)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M686","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D686,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D686+MATCH(1,INDIRECT(F686),0)","v":{"$error":"#N/A"}},{"$f":"IF(G686=2,2,IF(G686=3,1,IF(G686=4,0,IF(G686=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G686,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G686+MATCH(1,INDIRECT(I686),0)","v":{"$error":"#N/A"}},{"$f":"IF(J686=3,1,IF(J686=4,0,IF(J686=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M686>1,IF(M686=2,IF(B686<C686,E686*N686,(E686-1)*N686),IF(B686<C686,E686*N686,IF(B686<2*C686,(E686-1)*N686,(E686-2)*N686))),O686)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.84076801676659441},{"$f":"1/M687","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D687,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D687+MATCH(1,INDIRECT(F687),0)","v":{"$error":"#N/A"}},{"$f":"IF(G687=2,2,IF(G687=3,1,IF(G687=4,0,IF(G687=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G687,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G687+MATCH(1,INDIRECT(I687),0)","v":{"$error":"#N/A"}},{"$f":"IF(J687=3,1,IF(J687=4,0,IF(J687=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M687>1,IF(M687=2,IF(B687<C687,E687*N687,(E687-1)*N687),IF(B687<C687,E687*N687,IF(B687<2*C687,(E687-1)*N687,(E687-2)*N687))),O687)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.15318675400734116},{"$f":"1/M688","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D688,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D688+MATCH(1,INDIRECT(F688),0)","v":{"$error":"#N/A"}},{"$f":"IF(G688=2,2,IF(G688=3,1,IF(G688=4,0,IF(G688=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G688,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G688+MATCH(1,INDIRECT(I688),0)","v":{"$error":"#N/A"}},{"$f":"IF(J688=3,1,IF(J688=4,0,IF(J688=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M688>1,IF(M688=2,IF(B688<C688,E688*N688,(E688-1)*N688),IF(B688<C688,E688*N688,IF(B688<2*C688,(E688-1)*N688,(E688-2)*N688))),O688)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L685:L688)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L684>Calculations!$G$39,\"EV\",IF(L684>Calculations!$G$40,\"HV\",IF(L684>Calculations!$G$41,\"MV\",IF(L684>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L689>=Calculations!$H$39,\"EV\",IF(L689>=Calculations!$H$40,\"HV\",IF(L689>=Calculations!$H$41,\"MV\",IF(L689>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M693=\"EV\",1,IF(M693=\"HV\",2,IF(M693=\"MV\",3,IF(M693=\"PS\",4,IF(M693=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M692,Calculations!$P$22:$U$28,N693+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.52097834241506136},{"$f":"1/M697","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D697=1,3,IF(D697=2,2,IF(D697=3,1,IF(D697=4,0,IF(D697=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D697,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D697+MATCH(1,INDIRECT(F697),0)","v":{"$error":"#N/A"}},{"$f":"IF(G697=2,2,IF(G697=3,1,IF(G697=4,0,IF(G697=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G697,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G697+MATCH(1,INDIRECT(I697),0)","v":{"$error":"#N/A"}},{"$f":"IF(J697=3,1,IF(J697=4,0,IF(J697=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M697>1,IF(M697=2,IF(B697<C697,E697*N697,H697*N697),IF(B697<C697,E697*N697,IF(B697<2*C697,H697*N697,K697*N697))),O697)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.23596153983194101,{"$f":"1/M698","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D698=1,3,IF(D698=2,2,IF(D698=3,1,IF(D698=4,0,IF(D698=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D698,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D698+MATCH(1,INDIRECT(F698),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G698,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G698+MATCH(1,INDIRECT(I698),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M698>1,IF(M698=2,IF(B698<C698,E698*N698,(E698-1)*N698),IF(B698<C698,E698*N698,IF(B698<2*C698,(E698-1)*N698,(E698-2)*N698))),O698)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.21239674070192005,{"$f":"1/M699","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D699,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D699+MATCH(1,INDIRECT(F699),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G699,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G699+MATCH(1,INDIRECT(I699),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M699>1,IF(M699=2,IF(B699<C699,E699*N699,(E699-1)*N699),IF(B699<C699,E699*N699,IF(B699<2*C699,(E699-1)*N699,(E699-2)*N699))),O699)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.63406861735207465,{"$f":"1/M700","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D700,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D700+MATCH(1,INDIRECT(F700),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G700,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G700+MATCH(1,INDIRECT(I700),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M700>1,IF(M700=2,IF(B700<C700,E700*N700,(E700-1)*N700),IF(B700<C700,E700*N700,IF(B700<2*C700,(E700-1)*N700,(E700-2)*N700))),O700)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.40973685839984286,{"$f":"1/M701","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D701,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D701+MATCH(1,INDIRECT(F701),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G701,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G701+MATCH(1,INDIRECT(I701),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M701>1,IF(M701=2,IF(B701<C701,E701*N701,(E701-1)*N701),IF(B701<C701,E701*N701,IF(B701<2*C701,(E701-1)*N701,(E701-2)*N701))),O701)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.2451758691784236,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D702,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G702,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.36712773780066132,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D703,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G703,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.55486399685275289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D704,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G704,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.9594931622725309,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D705,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G705,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.6084167234873944,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D706,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G706,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.4536478391206985,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D707,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G707,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.44864927475321326,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D708,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G708,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.49821204487149062,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D709,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G709,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.74703615163391801,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D710,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G710,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.51853765517775374,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D711,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G711,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.93369519989677963,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D712,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G712,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.46867826559929704,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D713,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G713,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.53071902040279428,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D714,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G714,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.12273361342744393,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D715,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G715,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",6.0889696792879144E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D716,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G716,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L697:L716)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.53090279577448873},{"$f":"1/M718","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D718,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D718+MATCH(1,INDIRECT(F718),0)","v":{"$error":"#N/A"}},{"$f":"IF(G718=2,2,IF(G718=3,1,IF(G718=4,0,IF(G718=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G718,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G718+MATCH(1,INDIRECT(I718),0)","v":{"$error":"#N/A"}},{"$f":"IF(J718=3,1,IF(J718=4,0,IF(J718=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M718>1,IF(M718=2,IF(B718<C718,E718*N718,(E718-1)*N718),IF(B718<C718,E718*N718,IF(B718<2*C718,(E718-1)*N718,(E718-2)*N718))),O718)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.40828840661793686},{"$f":"1/M719","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D719,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D719+MATCH(1,INDIRECT(F719),0)","v":{"$error":"#N/A"}},{"$f":"IF(G719=2,2,IF(G719=3,1,IF(G719=4,0,IF(G719=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G719,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G719+MATCH(1,INDIRECT(I719),0)","v":{"$error":"#N/A"}},{"$f":"IF(J719=3,1,IF(J719=4,0,IF(J719=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M719>1,IF(M719=2,IF(B719<C719,E719*N719,(E719-1)*N719),IF(B719<C719,E719*N719,IF(B719<2*C719,(E719-1)*N719,(E719-2)*N719))),O719)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.59974908824124296},{"$f":"1/M720","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D720,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D720+MATCH(1,INDIRECT(F720),0)","v":{"$error":"#N/A"}},{"$f":"IF(G720=2,2,IF(G720=3,1,IF(G720=4,0,IF(G720=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G720,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G720+MATCH(1,INDIRECT(I720),0)","v":{"$error":"#N/A"}},{"$f":"IF(J720=3,1,IF(J720=4,0,IF(J720=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M720>1,IF(M720=2,IF(B720<C720,E720*N720,(E720-1)*N720),IF(B720<C720,E720*N720,IF(B720<2*C720,(E720-1)*N720,(E720-2)*N720))),O720)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.93745905565233256},{"$f":"1/M721","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D721,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D721+MATCH(1,INDIRECT(F721),0)","v":{"$error":"#N/A"}},{"$f":"IF(G721=2,2,IF(G721=3,1,IF(G721=4,0,IF(G721=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G721,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G721+MATCH(1,INDIRECT(I721),0)","v":{"$error":"#N/A"}},{"$f":"IF(J721=3,1,IF(J721=4,0,IF(J721=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M721>1,IF(M721=2,IF(B721<C721,E721*N721,(E721-1)*N721),IF(B721<C721,E721*N721,IF(B721<2*C721,(E721-1)*N721,(E721-2)*N721))),O721)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L718:L721)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L717>Calculations!$G$39,\"EV\",IF(L717>Calculations!$G$40,\"HV\",IF(L717>Calculations!$G$41,\"MV\",IF(L717>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L722>=Calculations!$H$39,\"EV\",IF(L722>=Calculations!$H$40,\"HV\",IF(L722>=Calculations!$H$41,\"MV\",IF(L722>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M726=\"EV\",1,IF(M726=\"HV\",2,IF(M726=\"MV\",3,IF(M726=\"PS\",4,IF(M726=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M725,Calculations!$P$22:$U$28,N726+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.79139792390688668},{"$f":"1/M730","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D730=1,3,IF(D730=2,2,IF(D730=3,1,IF(D730=4,0,IF(D730=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D730,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D730+MATCH(1,INDIRECT(F730),0)","v":{"$error":"#N/A"}},{"$f":"IF(G730=2,2,IF(G730=3,1,IF(G730=4,0,IF(G730=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G730,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G730+MATCH(1,INDIRECT(I730),0)","v":{"$error":"#N/A"}},{"$f":"IF(J730=3,1,IF(J730=4,0,IF(J730=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M730>1,IF(M730=2,IF(B730<C730,E730*N730,H730*N730),IF(B730<C730,E730*N730,IF(B730<2*C730,H730*N730,K730*N730))),O730)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.80384609425866982,{"$f":"1/M731","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D731=1,3,IF(D731=2,2,IF(D731=3,1,IF(D731=4,0,IF(D731=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D731,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D731+MATCH(1,INDIRECT(F731),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G731,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G731+MATCH(1,INDIRECT(I731),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M731>1,IF(M731=2,IF(B731<C731,E731*N731,(E731-1)*N731),IF(B731<C731,E731*N731,IF(B731<2*C731,(E731-1)*N731,(E731-2)*N731))),O731)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",2.0232658005086779E-2,{"$f":"1/M732","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D732,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D732+MATCH(1,INDIRECT(F732),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G732,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G732+MATCH(1,INDIRECT(I732),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M732>1,IF(M732=2,IF(B732<C732,E732*N732,(E732-1)*N732),IF(B732<C732,E732*N732,IF(B732<2*C732,(E732-1)*N732,(E732-2)*N732))),O732)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.52210628326037423,{"$f":"1/M733","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D733,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D733+MATCH(1,INDIRECT(F733),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G733,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G733+MATCH(1,INDIRECT(I733),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M733>1,IF(M733=2,IF(B733<C733,E733*N733,(E733-1)*N733),IF(B733<C733,E733*N733,IF(B733<2*C733,(E733-1)*N733,(E733-2)*N733))),O733)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.65128134887848999,{"$f":"1/M734","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D734,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D734+MATCH(1,INDIRECT(F734),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G734,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G734+MATCH(1,INDIRECT(I734),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M734>1,IF(M734=2,IF(B734<C734,E734*N734,(E734-1)*N734),IF(B734<C734,E734*N734,IF(B734<2*C734,(E734-1)*N734,(E734-2)*N734))),O734)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.78822429643491232,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D735,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G735,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.88127285264721689,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D736,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G736,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.18802110273826889,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D737,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G737,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.62219051820277316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D738,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G738,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.47697629396567376,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D739,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G739,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.19707676532118368,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D740,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G740,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.52476099331686932,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D741,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G741,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.89185344980794401,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D742,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G742,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.29721534698466945,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D743,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G743,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.19627817252220503,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D744,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G744,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.87432112395110873,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D745,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G745,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.53946442665119021,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D746,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G746,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.28973146502516811,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D747,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G747,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.77754753307966007,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D748,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G748,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.40993281417468008,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D749,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G749,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L730:L749)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.21375522654025403},{"$f":"1/M751","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D751,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D751+MATCH(1,INDIRECT(F751),0)","v":{"$error":"#N/A"}},{"$f":"IF(G751=2,2,IF(G751=3,1,IF(G751=4,0,IF(G751=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G751,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G751+MATCH(1,INDIRECT(I751),0)","v":{"$error":"#N/A"}},{"$f":"IF(J751=3,1,IF(J751=4,0,IF(J751=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M751>1,IF(M751=2,IF(B751<C751,E751*N751,(E751-1)*N751),IF(B751<C751,E751*N751,IF(B751<2*C751,(E751-1)*N751,(E751-2)*N751))),O751)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.65288771908574561},{"$f":"1/M752","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D752,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D752+MATCH(1,INDIRECT(F752),0)","v":{"$error":"#N/A"}},{"$f":"IF(G752=2,2,IF(G752=3,1,IF(G752=4,0,IF(G752=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G752,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G752+MATCH(1,INDIRECT(I752),0)","v":{"$error":"#N/A"}},{"$f":"IF(J752=3,1,IF(J752=4,0,IF(J752=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M752>1,IF(M752=2,IF(B752<C752,E752*N752,(E752-1)*N752),IF(B752<C752,E752*N752,IF(B752<2*C752,(E752-1)*N752,(E752-2)*N752))),O752)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.4056756599899245},{"$f":"1/M753","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D753,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D753+MATCH(1,INDIRECT(F753),0)","v":{"$error":"#N/A"}},{"$f":"IF(G753=2,2,IF(G753=3,1,IF(G753=4,0,IF(G753=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G753,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G753+MATCH(1,INDIRECT(I753),0)","v":{"$error":"#N/A"}},{"$f":"IF(J753=3,1,IF(J753=4,0,IF(J753=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M753>1,IF(M753=2,IF(B753<C753,E753*N753,(E753-1)*N753),IF(B753<C753,E753*N753,IF(B753<2*C753,(E753-1)*N753,(E753-2)*N753))),O753)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.54611226371029609},{"$f":"1/M754","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D754,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D754+MATCH(1,INDIRECT(F754),0)","v":{"$error":"#N/A"}},{"$f":"IF(G754=2,2,IF(G754=3,1,IF(G754=4,0,IF(G754=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G754,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G754+MATCH(1,INDIRECT(I754),0)","v":{"$error":"#N/A"}},{"$f":"IF(J754=3,1,IF(J754=4,0,IF(J754=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M754>1,IF(M754=2,IF(B754<C754,E754*N754,(E754-1)*N754),IF(B754<C754,E754*N754,IF(B754<2*C754,(E754-1)*N754,(E754-2)*N754))),O754)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L751:L754)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L750>Calculations!$G$39,\"EV\",IF(L750>Calculations!$G$40,\"HV\",IF(L750>Calculations!$G$41,\"MV\",IF(L750>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L755>=Calculations!$H$39,\"EV\",IF(L755>=Calculations!$H$40,\"HV\",IF(L755>=Calculations!$H$41,\"MV\",IF(L755>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M759=\"EV\",1,IF(M759=\"HV\",2,IF(M759=\"MV\",3,IF(M759=\"PS\",4,IF(M759=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M758,Calculations!$P$22:$U$28,N759+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":9.4622034966389656E-2},{"$f":"1/M763","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D763=1,3,IF(D763=2,2,IF(D763=3,1,IF(D763=4,0,IF(D763=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D763,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D763+MATCH(1,INDIRECT(F763),0)","v":{"$error":"#N/A"}},{"$f":"IF(G763=2,2,IF(G763=3,1,IF(G763=4,0,IF(G763=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G763,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G763+MATCH(1,INDIRECT(I763),0)","v":{"$error":"#N/A"}},{"$f":"IF(J763=3,1,IF(J763=4,0,IF(J763=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M763>1,IF(M763=2,IF(B763<C763,E763*N763,H763*N763),IF(B763<C763,E763*N763,IF(B763<2*C763,H763*N763,K763*N763))),O763)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.93040378900548004,{"$f":"1/M764","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D764=1,3,IF(D764=2,2,IF(D764=3,1,IF(D764=4,0,IF(D764=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D764,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D764+MATCH(1,INDIRECT(F764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G764,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G764+MATCH(1,INDIRECT(I764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M764>1,IF(M764=2,IF(B764<C764,E764*N764,(E764-1)*N764),IF(B764<C764,E764*N764,IF(B764<2*C764,(E764-1)*N764,(E764-2)*N764))),O764)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",9.6218059815914136E-2,{"$f":"1/M765","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D765,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D765+MATCH(1,INDIRECT(F765),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G765,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G765+MATCH(1,INDIRECT(I765),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M765>1,IF(M765=2,IF(B765<C765,E765*N765,(E765-1)*N765),IF(B765<C765,E765*N765,IF(B765<2*C765,(E765-1)*N765,(E765-2)*N765))),O765)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.51431429118429306,{"$f":"1/M766","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D766,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D766+MATCH(1,INDIRECT(F766),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G766,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G766+MATCH(1,INDIRECT(I766),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M766>1,IF(M766=2,IF(B766<C766,E766*N766,(E766-1)*N766),IF(B766<C766,E766*N766,IF(B766<2*C766,(E766-1)*N766,(E766-2)*N766))),O766)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.75141331193280658,{"$f":"1/M767","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D767,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D767+MATCH(1,INDIRECT(F767),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G767,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G767+MATCH(1,INDIRECT(I767),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M767>1,IF(M767=2,IF(B767<C767,E767*N767,(E767-1)*N767),IF(B767<C767,E767*N767,IF(B767<2*C767,(E767-1)*N767,(E767-2)*N767))),O767)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.32394151449742059,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D768,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G768,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.61744367122090471,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D769,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G769,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.9744807410264722,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D770,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G770,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.7603238721169272,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D771,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G771,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",4.272693474829159E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D772,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G772,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.81085168522240592,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D773,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G773,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.94539215990453607,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D774,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G774,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.57987534845132305,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D775,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G775,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.76578545756061833,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D776,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G776,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.34781662562840154,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D777,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G777,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.27420212915307296,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D778,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G778,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.10126401692461617,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D779,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G779,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.20676215585843305,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D780,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G780,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",9.0744127034462552E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D781,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G781,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.31817445025083124,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D782,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G782,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L763:L782)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.11478896348455914},{"$f":"1/M784","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D784,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D784+MATCH(1,INDIRECT(F784),0)","v":{"$error":"#N/A"}},{"$f":"IF(G784=2,2,IF(G784=3,1,IF(G784=4,0,IF(G784=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G784,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G784+MATCH(1,INDIRECT(I784),0)","v":{"$error":"#N/A"}},{"$f":"IF(J784=3,1,IF(J784=4,0,IF(J784=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M784>1,IF(M784=2,IF(B784<C784,E784*N784,(E784-1)*N784),IF(B784<C784,E784*N784,IF(B784<2*C784,(E784-1)*N784,(E784-2)*N784))),O784)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.58166767925492158},{"$f":"1/M785","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D785,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D785+MATCH(1,INDIRECT(F785),0)","v":{"$error":"#N/A"}},{"$f":"IF(G785=2,2,IF(G785=3,1,IF(G785=4,0,IF(G785=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G785,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G785+MATCH(1,INDIRECT(I785),0)","v":{"$error":"#N/A"}},{"$f":"IF(J785=3,1,IF(J785=4,0,IF(J785=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M785>1,IF(M785=2,IF(B785<C785,E785*N785,(E785-1)*N785),IF(B785<C785,E785*N785,IF(B785<2*C785,(E785-1)*N785,(E785-2)*N785))),O785)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.88882909632803042},{"$f":"1/M786","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D786,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D786+MATCH(1,INDIRECT(F786),0)","v":{"$error":"#N/A"}},{"$f":"IF(G786=2,2,IF(G786=3,1,IF(G786=4,0,IF(G786=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G786,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G786+MATCH(1,INDIRECT(I786),0)","v":{"$error":"#N/A"}},{"$f":"IF(J786=3,1,IF(J786=4,0,IF(J786=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M786>1,IF(M786=2,IF(B786<C786,E786*N786,(E786-1)*N786),IF(B786<C786,E786*N786,IF(B786<2*C786,(E786-1)*N786,(E786-2)*N786))),O786)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.65109414266907562},{"$f":"1/M787","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D787,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D787+MATCH(1,INDIRECT(F787),0)","v":{"$error":"#N/A"}},{"$f":"IF(G787=2,2,IF(G787=3,1,IF(G787=4,0,IF(G787=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G787,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G787+MATCH(1,INDIRECT(I787),0)","v":{"$error":"#N/A"}},{"$f":"IF(J787=3,1,IF(J787=4,0,IF(J787=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M787>1,IF(M787=2,IF(B787<C787,E787*N787,(E787-1)*N787),IF(B787<C787,E787*N787,IF(B787<2*C787,(E787-1)*N787,(E787-2)*N787))),O787)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L784:L787)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L783>Calculations!$G$39,\"EV\",IF(L783>Calculations!$G$40,\"HV\",IF(L783>Calculations!$G$41,\"MV\",IF(L783>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L788>=Calculations!$H$39,\"EV\",IF(L788>=Calculations!$H$40,\"HV\",IF(L788>=Calculations!$H$41,\"MV\",IF(L788>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M792=\"EV\",1,IF(M792=\"HV\",2,IF(M792=\"MV\",3,IF(M792=\"PS\",4,IF(M792=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M791,Calculations!$P$22:$U$28,N792+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.86075577295750016},{"$f":"1/M796","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D796=1,3,IF(D796=2,2,IF(D796=3,1,IF(D796=4,0,IF(D796=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D796,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D796+MATCH(1,INDIRECT(F796),0)","v":{"$error":"#N/A"}},{"$f":"IF(G796=2,2,IF(G796=3,1,IF(G796=4,0,IF(G796=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G796,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G796+MATCH(1,INDIRECT(I796),0)","v":{"$error":"#N/A"}},{"$f":"IF(J796=3,1,IF(J796=4,0,IF(J796=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M796>1,IF(M796=2,IF(B796<C796,E796*N796,H796*N796),IF(B796<C796,E796*N796,IF(B796<2*C796,H796*N796,K796*N796))),O796)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.70807608001738553,{"$f":"1/M797","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D797=1,3,IF(D797=2,2,IF(D797=3,1,IF(D797=4,0,IF(D797=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D797,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D797+MATCH(1,INDIRECT(F797),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G797,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G797+MATCH(1,INDIRECT(I797),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M797>1,IF(M797=2,IF(B797<C797,E797*N797,(E797-1)*N797),IF(B797<C797,E797*N797,IF(B797<2*C797,(E797-1)*N797,(E797-2)*N797))),O797)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.70655724148268173,{"$f":"1/M798","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D798,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D798+MATCH(1,INDIRECT(F798),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G798,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G798+MATCH(1,INDIRECT(I798),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M798>1,IF(M798=2,IF(B798<C798,E798*N798,(E798-1)*N798),IF(B798<C798,E798*N798,IF(B798<2*C798,(E798-1)*N798,(E798-2)*N798))),O798)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",9.7569581446495968E-2,{"$f":"1/M799","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D799,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D799+MATCH(1,INDIRECT(F799),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G799,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G799+MATCH(1,INDIRECT(I799),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M799>1,IF(M799=2,IF(B799<C799,E799*N799,(E799-1)*N799),IF(B799<C799,E799*N799,IF(B799<2*C799,(E799-1)*N799,(E799-2)*N799))),O799)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",2.3117866506256579E-2,{"$f":"1/M800","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D800,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D800+MATCH(1,INDIRECT(F800),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G800,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G800+MATCH(1,INDIRECT(I800),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M800>1,IF(M800=2,IF(B800<C800,E800*N800,(E800-1)*N800),IF(B800<C800,E800*N800,IF(B800<2*C800,(E800-1)*N800,(E800-2)*N800))),O800)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.78056474479888827,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D801,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G801,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",3.9571002469298344E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D802,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G802,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.75175407606803391,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D803,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G803,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.12708226251708987,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D804,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G804,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.23645378641058279,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D805,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G805,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.60907987722292301,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D806,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G806,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.84230527886483864,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D807,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G807,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.66723511822390991,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D808,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G808,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.11165533735171007,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D809,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G809,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.57968301497729391,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D810,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G810,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",1.1170266046546251E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D811,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G811,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",1.0451917355993601E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D812,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G812,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.46889205835721515,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D813,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G813,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.59465102262425018,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D814,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G814,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.82422903352539756,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D815,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G815,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L796:L815)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.33443007570689276},{"$f":"1/M817","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D817,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D817+MATCH(1,INDIRECT(F817),0)","v":{"$error":"#N/A"}},{"$f":"IF(G817=2,2,IF(G817=3,1,IF(G817=4,0,IF(G817=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G817,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G817+MATCH(1,INDIRECT(I817),0)","v":{"$error":"#N/A"}},{"$f":"IF(J817=3,1,IF(J817=4,0,IF(J817=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M817>1,IF(M817=2,IF(B817<C817,E817*N817,(E817-1)*N817),IF(B817<C817,E817*N817,IF(B817<2*C817,(E817-1)*N817,(E817-2)*N817))),O817)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.76247429476072726},{"$f":"1/M818","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D818,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D818+MATCH(1,INDIRECT(F818),0)","v":{"$error":"#N/A"}},{"$f":"IF(G818=2,2,IF(G818=3,1,IF(G818=4,0,IF(G818=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G818,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G818+MATCH(1,INDIRECT(I818),0)","v":{"$error":"#N/A"}},{"$f":"IF(J818=3,1,IF(J818=4,0,IF(J818=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M818>1,IF(M818=2,IF(B818<C818,E818*N818,(E818-1)*N818),IF(B818<C818,E818*N818,IF(B818<2*C818,(E818-1)*N818,(E818-2)*N818))),O818)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.43288738853562658},{"$f":"1/M819","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D819,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D819+MATCH(1,INDIRECT(F819),0)","v":{"$error":"#N/A"}},{"$f":"IF(G819=2,2,IF(G819=3,1,IF(G819=4,0,IF(G819=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G819,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G819+MATCH(1,INDIRECT(I819),0)","v":{"$error":"#N/A"}},{"$f":"IF(J819=3,1,IF(J819=4,0,IF(J819=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M819>1,IF(M819=2,IF(B819<C819,E819*N819,(E819-1)*N819),IF(B819<C819,E819*N819,IF(B819<2*C819,(E819-1)*N819,(E819-2)*N819))),O819)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.9383576657431566},{"$f":"1/M820","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D820,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D820+MATCH(1,INDIRECT(F820),0)","v":{"$error":"#N/A"}},{"$f":"IF(G820=2,2,IF(G820=3,1,IF(G820=4,0,IF(G820=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G820,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G820+MATCH(1,INDIRECT(I820),0)","v":{"$error":"#N/A"}},{"$f":"IF(J820=3,1,IF(J820=4,0,IF(J820=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M820>1,IF(M820=2,IF(B820<C820,E820*N820,(E820-1)*N820),IF(B820<C820,E820*N820,IF(B820<2*C820,(E820-1)*N820,(E820-2)*N820))),O820)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L817:L820)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L816>Calculations!$G$39,\"EV\",IF(L816>Calculations!$G$40,\"HV\",IF(L816>Calculations!$G$41,\"MV\",IF(L816>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L821>=Calculations!$H$39,\"EV\",IF(L821>=Calculations!$H$40,\"HV\",IF(L821>=Calculations!$H$41,\"MV\",IF(L821>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M825=\"EV\",1,IF(M825=\"HV\",2,IF(M825=\"MV\",3,IF(M825=\"PS\",4,IF(M825=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M824,Calculations!$P$22:$U$28,N825+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.96720810782209232},{"$f":"1/M829","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D829=1,3,IF(D829=2,2,IF(D829=3,1,IF(D829=4,0,IF(D829=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D829,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D829+MATCH(1,INDIRECT(F829),0)","v":{"$error":"#N/A"}},{"$f":"IF(G829=2,2,IF(G829=3,1,IF(G829=4,0,IF(G829=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G829,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G829+MATCH(1,INDIRECT(I829),0)","v":{"$error":"#N/A"}},{"$f":"IF(J829=3,1,IF(J829=4,0,IF(J829=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M829>1,IF(M829=2,IF(B829<C829,E829*N829,H829*N829),IF(B829<C829,E829*N829,IF(B829<2*C829,H829*N829,K829*N829))),O829)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.16687545774479695,{"$f":"1/M830","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D830=1,3,IF(D830=2,2,IF(D830=3,1,IF(D830=4,0,IF(D830=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D830,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D830+MATCH(1,INDIRECT(F830),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G830,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G830+MATCH(1,INDIRECT(I830),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M830>1,IF(M830=2,IF(B830<C830,E830*N830,(E830-1)*N830),IF(B830<C830,E830*N830,IF(B830<2*C830,(E830-1)*N830,(E830-2)*N830))),O830)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.87732855653015673,{"$f":"1/M831","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D831,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D831+MATCH(1,INDIRECT(F831),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G831,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G831+MATCH(1,INDIRECT(I831),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M831>1,IF(M831=2,IF(B831<C831,E831*N831,(E831-1)*N831),IF(B831<C831,E831*N831,IF(B831<2*C831,(E831-1)*N831,(E831-2)*N831))),O831)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.33074742299144455,{"$f":"1/M832","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D832,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D832+MATCH(1,INDIRECT(F832),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G832,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G832+MATCH(1,INDIRECT(I832),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M832>1,IF(M832=2,IF(B832<C832,E832*N832,(E832-1)*N832),IF(B832<C832,E832*N832,IF(B832<2*C832,(E832-1)*N832,(E832-2)*N832))),O832)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.67770060748627325,{"$f":"1/M833","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D833,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D833+MATCH(1,INDIRECT(F833),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G833,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G833+MATCH(1,INDIRECT(I833),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M833>1,IF(M833=2,IF(B833<C833,E833*N833,(E833-1)*N833),IF(B833<C833,E833*N833,IF(B833<2*C833,(E833-1)*N833,(E833-2)*N833))),O833)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.53265166339030334,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D834,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G834,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.33396092774386654,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D835,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G835,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.67462991843190256,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D836,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G836,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",6.7976059246382281E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D837,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G837,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.47957221486269463,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D838,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G838,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.65167973088432463,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D839,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G839,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.58468117472257719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D840,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G840,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.29999124383857967,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D841,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G841,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.53202192703844475,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D842,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G842,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.10104309207389561,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D843,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G843,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.4115524135034051,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D844,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G844,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.39582234738031652,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D845,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G845,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.24080587193480396,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D846,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G846,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.49099286466570924,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D847,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G847,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.61562685292276742,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D848,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G848,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L829:L848)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.65920374608560273},{"$f":"1/M850","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D850,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D850+MATCH(1,INDIRECT(F850),0)","v":{"$error":"#N/A"}},{"$f":"IF(G850=2,2,IF(G850=3,1,IF(G850=4,0,IF(G850=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G850,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G850+MATCH(1,INDIRECT(I850),0)","v":{"$error":"#N/A"}},{"$f":"IF(J850=3,1,IF(J850=4,0,IF(J850=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M850>1,IF(M850=2,IF(B850<C850,E850*N850,(E850-1)*N850),IF(B850<C850,E850*N850,IF(B850<2*C850,(E850-1)*N850,(E850-2)*N850))),O850)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.2542760310656933},{"$f":"1/M851","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D851,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D851+MATCH(1,INDIRECT(F851),0)","v":{"$error":"#N/A"}},{"$f":"IF(G851=2,2,IF(G851=3,1,IF(G851=4,0,IF(G851=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G851,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G851+MATCH(1,INDIRECT(I851),0)","v":{"$error":"#N/A"}},{"$f":"IF(J851=3,1,IF(J851=4,0,IF(J851=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M851>1,IF(M851=2,IF(B851<C851,E851*N851,(E851-1)*N851),IF(B851<C851,E851*N851,IF(B851<2*C851,(E851-1)*N851,(E851-2)*N851))),O851)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.41203010783455718},{"$f":"1/M852","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D852,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D852+MATCH(1,INDIRECT(F852),0)","v":{"$error":"#N/A"}},{"$f":"IF(G852=2,2,IF(G852=3,1,IF(G852=4,0,IF(G852=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G852,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G852+MATCH(1,INDIRECT(I852),0)","v":{"$error":"#N/A"}},{"$f":"IF(J852=3,1,IF(J852=4,0,IF(J852=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M852>1,IF(M852=2,IF(B852<C852,E852*N852,(E852-1)*N852),IF(B852<C852,E852*N852,IF(B852<2*C852,(E852-1)*N852,(E852-2)*N852))),O852)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.33887780421128699},{"$f":"1/M853","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D853,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D853+MATCH(1,INDIRECT(F853),0)","v":{"$error":"#N/A"}},{"$f":"IF(G853=2,2,IF(G853=3,1,IF(G853=4,0,IF(G853=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G853,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G853+MATCH(1,INDIRECT(I853),0)","v":{"$error":"#N/A"}},{"$f":"IF(J853=3,1,IF(J853=4,0,IF(J853=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M853>1,IF(M853=2,IF(B853<C853,E853*N853,(E853-1)*N853),IF(B853<C853,E853*N853,IF(B853<2*C853,(E853-1)*N853,(E853-2)*N853))),O853)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L850:L853)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L849>Calculations!$G$39,\"EV\",IF(L849>Calculations!$G$40,\"HV\",IF(L849>Calculations!$G$41,\"MV\",IF(L849>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L854>=Calculations!$H$39,\"EV\",IF(L854>=Calculations!$H$40,\"HV\",IF(L854>=Calculations!$H$41,\"MV\",IF(L854>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M858=\"EV\",1,IF(M858=\"HV\",2,IF(M858=\"MV\",3,IF(M858=\"PS\",4,IF(M858=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M857,Calculations!$P$22:$U$28,N858+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.8925080846417599},{"$f":"1/M862","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D862=1,3,IF(D862=2,2,IF(D862=3,1,IF(D862=4,0,IF(D862=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D862,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D862+MATCH(1,INDIRECT(F862),0)","v":{"$error":"#N/A"}},{"$f":"IF(G862=2,2,IF(G862=3,1,IF(G862=4,0,IF(G862=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G862,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G862+MATCH(1,INDIRECT(I862),0)","v":{"$error":"#N/A"}},{"$f":"IF(J862=3,1,IF(J862=4,0,IF(J862=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M862>1,IF(M862=2,IF(B862<C862,E862*N862,H862*N862),IF(B862<C862,E862*N862,IF(B862<2*C862,H862*N862,K862*N862))),O862)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.90721479198077892,{"$f":"1/M863","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D863=1,3,IF(D863=2,2,IF(D863=3,1,IF(D863=4,0,IF(D863=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D863,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D863+MATCH(1,INDIRECT(F863),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G863,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G863+MATCH(1,INDIRECT(I863),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M863>1,IF(M863=2,IF(B863<C863,E863*N863,(E863-1)*N863),IF(B863<C863,E863*N863,IF(B863<2*C863,(E863-1)*N863,(E863-2)*N863))),O863)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.71558077374683315,{"$f":"1/M864","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D864,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D864+MATCH(1,INDIRECT(F864),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G864,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G864+MATCH(1,INDIRECT(I864),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M864>1,IF(M864=2,IF(B864<C864,E864*N864,(E864-1)*N864),IF(B864<C864,E864*N864,IF(B864<2*C864,(E864-1)*N864,(E864-2)*N864))),O864)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.10776210696576194,{"$f":"1/M865","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D865,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D865+MATCH(1,INDIRECT(F865),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G865,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G865+MATCH(1,INDIRECT(I865),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M865>1,IF(M865=2,IF(B865<C865,E865*N865,(E865-1)*N865),IF(B865<C865,E865*N865,IF(B865<2*C865,(E865-1)*N865,(E865-2)*N865))),O865)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.14169543285101371,{"$f":"1/M866","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D866,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D866+MATCH(1,INDIRECT(F866),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G866,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G866+MATCH(1,INDIRECT(I866),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M866>1,IF(M866=2,IF(B866<C866,E866*N866,(E866-1)*N866),IF(B866<C866,E866*N866,IF(B866<2*C866,(E866-1)*N866,(E866-2)*N866))),O866)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.79581863411017484,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D867,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G867,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.19752074968033084,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D868,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G868,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.46484383116657446,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D869,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G869,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.96840841860598337,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D870,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G870,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.600445437240261,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D871,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G871,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.22817505767903168,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D872,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G872,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.69402742663708294,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D873,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G873,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.32974422392725111,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D874,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G874,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.5641768642413002,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D875,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G875,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.46454656021364271,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D876,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G876,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",5.7257521734332406E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D877,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G877,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.89110406716506418,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D878,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G878,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.49107933913489699,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D879,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G879,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.86862014480883287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D880,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G880,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.20219354590672245,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D881,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G881,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L862:L881)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.87494252189977884},{"$f":"1/M883","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D883,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D883+MATCH(1,INDIRECT(F883),0)","v":{"$error":"#N/A"}},{"$f":"IF(G883=2,2,IF(G883=3,1,IF(G883=4,0,IF(G883=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G883,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G883+MATCH(1,INDIRECT(I883),0)","v":{"$error":"#N/A"}},{"$f":"IF(J883=3,1,IF(J883=4,0,IF(J883=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M883>1,IF(M883=2,IF(B883<C883,E883*N883,(E883-1)*N883),IF(B883<C883,E883*N883,IF(B883<2*C883,(E883-1)*N883,(E883-2)*N883))),O883)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.38351872871062753},{"$f":"1/M884","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D884,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D884+MATCH(1,INDIRECT(F884),0)","v":{"$error":"#N/A"}},{"$f":"IF(G884=2,2,IF(G884=3,1,IF(G884=4,0,IF(G884=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G884,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G884+MATCH(1,INDIRECT(I884),0)","v":{"$error":"#N/A"}},{"$f":"IF(J884=3,1,IF(J884=4,0,IF(J884=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M884>1,IF(M884=2,IF(B884<C884,E884*N884,(E884-1)*N884),IF(B884<C884,E884*N884,IF(B884<2*C884,(E884-1)*N884,(E884-2)*N884))),O884)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.57126003962225802},{"$f":"1/M885","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D885,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D885+MATCH(1,INDIRECT(F885),0)","v":{"$error":"#N/A"}},{"$f":"IF(G885=2,2,IF(G885=3,1,IF(G885=4,0,IF(G885=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G885,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G885+MATCH(1,INDIRECT(I885),0)","v":{"$error":"#N/A"}},{"$f":"IF(J885=3,1,IF(J885=4,0,IF(J885=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M885>1,IF(M885=2,IF(B885<C885,E885*N885,(E885-1)*N885),IF(B885<C885,E885*N885,IF(B885<2*C885,(E885-1)*N885,(E885-2)*N885))),O885)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.17482084016038457},{"$f":"1/M886","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D886,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D886+MATCH(1,INDIRECT(F886),0)","v":{"$error":"#N/A"}},{"$f":"IF(G886=2,2,IF(G886=3,1,IF(G886=4,0,IF(G886=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G886,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G886+MATCH(1,INDIRECT(I886),0)","v":{"$error":"#N/A"}},{"$f":"IF(J886=3,1,IF(J886=4,0,IF(J886=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M886>1,IF(M886=2,IF(B886<C886,E886*N886,(E886-1)*N886),IF(B886<C886,E886*N886,IF(B886<2*C886,(E886-1)*N886,(E886-2)*N886))),O886)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L883:L886)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L882>Calculations!$G$39,\"EV\",IF(L882>Calculations!$G$40,\"HV\",IF(L882>Calculations!$G$41,\"MV\",IF(L882>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L887>=Calculations!$H$39,\"EV\",IF(L887>=Calculations!$H$40,\"HV\",IF(L887>=Calculations!$H$41,\"MV\",IF(L887>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M891=\"EV\",1,IF(M891=\"HV\",2,IF(M891=\"MV\",3,IF(M891=\"PS\",4,IF(M891=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M890,Calculations!$P$22:$U$28,N891+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":8.0553916291393635E-2},{"$f":"1/M895","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D895=1,3,IF(D895=2,2,IF(D895=3,1,IF(D895=4,0,IF(D895=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D895,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D895+MATCH(1,INDIRECT(F895),0)","v":{"$error":"#N/A"}},{"$f":"IF(G895=2,2,IF(G895=3,1,IF(G895=4,0,IF(G895=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G895,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G895+MATCH(1,INDIRECT(I895),0)","v":{"$error":"#N/A"}},{"$f":"IF(J895=3,1,IF(J895=4,0,IF(J895=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M895>1,IF(M895=2,IF(B895<C895,E895*N895,H895*N895),IF(B895<C895,E895*N895,IF(B895<2*C895,H895*N895,K895*N895))),O895)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.54902221514310434,{"$f":"1/M896","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D896=1,3,IF(D896=2,2,IF(D896=3,1,IF(D896=4,0,IF(D896=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D896,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D896+MATCH(1,INDIRECT(F896),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G896,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G896+MATCH(1,INDIRECT(I896),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M896>1,IF(M896=2,IF(B896<C896,E896*N896,(E896-1)*N896),IF(B896<C896,E896*N896,IF(B896<2*C896,(E896-1)*N896,(E896-2)*N896))),O896)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",8.2958236413523179E-2,{"$f":"1/M897","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D897,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D897+MATCH(1,INDIRECT(F897),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G897,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G897+MATCH(1,INDIRECT(I897),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M897>1,IF(M897=2,IF(B897<C897,E897*N897,(E897-1)*N897),IF(B897<C897,E897*N897,IF(B897<2*C897,(E897-1)*N897,(E897-2)*N897))),O897)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.64626686126269572,{"$f":"1/M898","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D898,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D898+MATCH(1,INDIRECT(F898),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G898,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G898+MATCH(1,INDIRECT(I898),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M898>1,IF(M898=2,IF(B898<C898,E898*N898,(E898-1)*N898),IF(B898<C898,E898*N898,IF(B898<2*C898,(E898-1)*N898,(E898-2)*N898))),O898)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.73716236375801025,{"$f":"1/M899","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D899,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D899+MATCH(1,INDIRECT(F899),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G899,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G899+MATCH(1,INDIRECT(I899),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M899>1,IF(M899=2,IF(B899<C899,E899*N899,(E899-1)*N899),IF(B899<C899,E899*N899,IF(B899<2*C899,(E899-1)*N899,(E899-2)*N899))),O899)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.57299993539131744,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D900,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G900,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.6319950582975673,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D901,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G901,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.74956731714809399,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D902,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G902,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.28956964935461749,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D903,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G903,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",5.5520817694866054E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D904,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G904,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.23886101607081967,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D905,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G905,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.69166621617761037,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D906,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G906,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.96225550230703416,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D907,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G907,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.87863283968556183,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D908,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G908,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.21468493972144242,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D909,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G909,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.16438112630963397,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D910,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G910,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.85298753131615079,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D911,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G911,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.99947787085396078,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D912,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G912,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.61429077088701878,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D913,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G913,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",9.4271500683483667E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D914,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G914,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L895:L914)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":2.1246592768819239E-2},{"$f":"1/M916","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D916,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D916+MATCH(1,INDIRECT(F916),0)","v":{"$error":"#N/A"}},{"$f":"IF(G916=2,2,IF(G916=3,1,IF(G916=4,0,IF(G916=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G916,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G916+MATCH(1,INDIRECT(I916),0)","v":{"$error":"#N/A"}},{"$f":"IF(J916=3,1,IF(J916=4,0,IF(J916=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M916>1,IF(M916=2,IF(B916<C916,E916*N916,(E916-1)*N916),IF(B916<C916,E916*N916,IF(B916<2*C916,(E916-1)*N916,(E916-2)*N916))),O916)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.71114526329754368},{"$f":"1/M917","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D917,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D917+MATCH(1,INDIRECT(F917),0)","v":{"$error":"#N/A"}},{"$f":"IF(G917=2,2,IF(G917=3,1,IF(G917=4,0,IF(G917=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G917,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G917+MATCH(1,INDIRECT(I917),0)","v":{"$error":"#N/A"}},{"$f":"IF(J917=3,1,IF(J917=4,0,IF(J917=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M917>1,IF(M917=2,IF(B917<C917,E917*N917,(E917-1)*N917),IF(B917<C917,E917*N917,IF(B917<2*C917,(E917-1)*N917,(E917-2)*N917))),O917)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.64696909881336617},{"$f":"1/M918","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D918,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D918+MATCH(1,INDIRECT(F918),0)","v":{"$error":"#N/A"}},{"$f":"IF(G918=2,2,IF(G918=3,1,IF(G918=4,0,IF(G918=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G918,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G918+MATCH(1,INDIRECT(I918),0)","v":{"$error":"#N/A"}},{"$f":"IF(J918=3,1,IF(J918=4,0,IF(J918=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M918>1,IF(M918=2,IF(B918<C918,E918*N918,(E918-1)*N918),IF(B918<C918,E918*N918,IF(B918<2*C918,(E918-1)*N918,(E918-2)*N918))),O918)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.18476185336875484},{"$f":"1/M919","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D919,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D919+MATCH(1,INDIRECT(F919),0)","v":{"$error":"#N/A"}},{"$f":"IF(G919=2,2,IF(G919=3,1,IF(G919=4,0,IF(G919=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G919,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G919+MATCH(1,INDIRECT(I919),0)","v":{"$error":"#N/A"}},{"$f":"IF(J919=3,1,IF(J919=4,0,IF(J919=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M919>1,IF(M919=2,IF(B919<C919,E919*N919,(E919-1)*N919),IF(B919<C919,E919*N919,IF(B919<2*C919,(E919-1)*N919,(E919-2)*N919))),O919)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L916:L919)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L915>Calculations!$G$39,\"EV\",IF(L915>Calculations!$G$40,\"HV\",IF(L915>Calculations!$G$41,\"MV\",IF(L915>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L920>=Calculations!$H$39,\"EV\",IF(L920>=Calculations!$H$40,\"HV\",IF(L920>=Calculations!$H$41,\"MV\",IF(L920>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M924=\"EV\",1,IF(M924=\"HV\",2,IF(M924=\"MV\",3,IF(M924=\"PS\",4,IF(M924=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M923,Calculations!$P$22:$U$28,N924+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.6342432865850488},{"$f":"1/M928","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D928=1,3,IF(D928=2,2,IF(D928=3,1,IF(D928=4,0,IF(D928=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D928,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D928+MATCH(1,INDIRECT(F928),0)","v":{"$error":"#N/A"}},{"$f":"IF(G928=2,2,IF(G928=3,1,IF(G928=4,0,IF(G928=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G928,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G928+MATCH(1,INDIRECT(I928),0)","v":{"$error":"#N/A"}},{"$f":"IF(J928=3,1,IF(J928=4,0,IF(J928=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M928>1,IF(M928=2,IF(B928<C928,E928*N928,H928*N928),IF(B928<C928,E928*N928,IF(B928<2*C928,H928*N928,K928*N928))),O928)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.78537746333083258,{"$f":"1/M929","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D929=1,3,IF(D929=2,2,IF(D929=3,1,IF(D929=4,0,IF(D929=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D929,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D929+MATCH(1,INDIRECT(F929),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G929,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G929+MATCH(1,INDIRECT(I929),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M929>1,IF(M929=2,IF(B929<C929,E929*N929,(E929-1)*N929),IF(B929<C929,E929*N929,IF(B929<2*C929,(E929-1)*N929,(E929-2)*N929))),O929)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",5.9183527796849988E-2,{"$f":"1/M930","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D930,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D930+MATCH(1,INDIRECT(F930),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G930,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G930+MATCH(1,INDIRECT(I930),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M930>1,IF(M930=2,IF(B930<C930,E930*N930,(E930-1)*N930),IF(B930<C930,E930*N930,IF(B930<2*C930,(E930-1)*N930,(E930-2)*N930))),O930)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.10250017317093607,{"$f":"1/M931","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D931,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D931+MATCH(1,INDIRECT(F931),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G931,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G931+MATCH(1,INDIRECT(I931),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M931>1,IF(M931=2,IF(B931<C931,E931*N931,(E931-1)*N931),IF(B931<C931,E931*N931,IF(B931<2*C931,(E931-1)*N931,(E931-2)*N931))),O931)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.33558255318040919,{"$f":"1/M932","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D932,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D932+MATCH(1,INDIRECT(F932),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G932,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G932+MATCH(1,INDIRECT(I932),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M932>1,IF(M932=2,IF(B932<C932,E932*N932,(E932-1)*N932),IF(B932<C932,E932*N932,IF(B932<2*C932,(E932-1)*N932,(E932-2)*N932))),O932)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.48292385570671947,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D933,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G933,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.69558699487117415,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D934,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G934,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.74531964839697962,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D935,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G935,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.37552800284517152,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D936,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G936,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",8.9790228584291087E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D937,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G937,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.65384763984207794,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D938,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G938,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.12758722856128957,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D939,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G939,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.96819233025279594,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D940,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G940,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.8159914913427414,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D941,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G941,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.31345277250535197,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D942,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G942,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.16330080537920044,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D943,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G943,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.84954957185335667,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D944,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G944,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.92632591237868422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D945,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G945,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.49189901838093286,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D946,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G946,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.40242611270152306,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D947,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G947,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L928:L947)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.7026256526797594},{"$f":"1/M949","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D949,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D949+MATCH(1,INDIRECT(F949),0)","v":{"$error":"#N/A"}},{"$f":"IF(G949=2,2,IF(G949=3,1,IF(G949=4,0,IF(G949=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G949,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G949+MATCH(1,INDIRECT(I949),0)","v":{"$error":"#N/A"}},{"$f":"IF(J949=3,1,IF(J949=4,0,IF(J949=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M949>1,IF(M949=2,IF(B949<C949,E949*N949,(E949-1)*N949),IF(B949<C949,E949*N949,IF(B949<2*C949,(E949-1)*N949,(E949-2)*N949))),O949)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.13681398763218877},{"$f":"1/M950","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D950,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D950+MATCH(1,INDIRECT(F950),0)","v":{"$error":"#N/A"}},{"$f":"IF(G950=2,2,IF(G950=3,1,IF(G950=4,0,IF(G950=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G950,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G950+MATCH(1,INDIRECT(I950),0)","v":{"$error":"#N/A"}},{"$f":"IF(J950=3,1,IF(J950=4,0,IF(J950=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M950>1,IF(M950=2,IF(B950<C950,E950*N950,(E950-1)*N950),IF(B950<C950,E950*N950,IF(B950<2*C950,(E950-1)*N950,(E950-2)*N950))),O950)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.88888055639583052},{"$f":"1/M951","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D951,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D951+MATCH(1,INDIRECT(F951),0)","v":{"$error":"#N/A"}},{"$f":"IF(G951=2,2,IF(G951=3,1,IF(G951=4,0,IF(G951=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G951,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G951+MATCH(1,INDIRECT(I951),0)","v":{"$error":"#N/A"}},{"$f":"IF(J951=3,1,IF(J951=4,0,IF(J951=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M951>1,IF(M951=2,IF(B951<C951,E951*N951,(E951-1)*N951),IF(B951<C951,E951*N951,IF(B951<2*C951,(E951-1)*N951,(E951-2)*N951))),O951)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.84758490170770806},{"$f":"1/M952","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D952,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D952+MATCH(1,INDIRECT(F952),0)","v":{"$error":"#N/A"}},{"$f":"IF(G952=2,2,IF(G952=3,1,IF(G952=4,0,IF(G952=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G952,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G952+MATCH(1,INDIRECT(I952),0)","v":{"$error":"#N/A"}},{"$f":"IF(J952=3,1,IF(J952=4,0,IF(J952=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M952>1,IF(M952=2,IF(B952<C952,E952*N952,(E952-1)*N952),IF(B952<C952,E952*N952,IF(B952<2*C952,(E952-1)*N952,(E952-2)*N952))),O952)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L949:L952)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L948>Calculations!$G$39,\"EV\",IF(L948>Calculations!$G$40,\"HV\",IF(L948>Calculations!$G$41,\"MV\",IF(L948>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L953>=Calculations!$H$39,\"EV\",IF(L953>=Calculations!$H$40,\"HV\",IF(L953>=Calculations!$H$41,\"MV\",IF(L953>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M957=\"EV\",1,IF(M957=\"HV\",2,IF(M957=\"MV\",3,IF(M957=\"PS\",4,IF(M957=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M956,Calculations!$P$22:$U$28,N957+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":1.0419709823394574E-2},{"$f":"1/M961","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D961=1,3,IF(D961=2,2,IF(D961=3,1,IF(D961=4,0,IF(D961=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D961,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D961+MATCH(1,INDIRECT(F961),0)","v":{"$error":"#N/A"}},{"$f":"IF(G961=2,2,IF(G961=3,1,IF(G961=4,0,IF(G961=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G961,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G961+MATCH(1,INDIRECT(I961),0)","v":{"$error":"#N/A"}},{"$f":"IF(J961=3,1,IF(J961=4,0,IF(J961=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M961>1,IF(M961=2,IF(B961<C961,E961*N961,H961*N961),IF(B961<C961,E961*N961,IF(B961<2*C961,H961*N961,K961*N961))),O961)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.41169137068493877,{"$f":"1/M962","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D962=1,3,IF(D962=2,2,IF(D962=3,1,IF(D962=4,0,IF(D962=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D962,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D962+MATCH(1,INDIRECT(F962),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G962,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G962+MATCH(1,INDIRECT(I962),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M962>1,IF(M962=2,IF(B962<C962,E962*N962,(E962-1)*N962),IF(B962<C962,E962*N962,IF(B962<2*C962,(E962-1)*N962,(E962-2)*N962))),O962)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.79903241454709262,{"$f":"1/M963","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D963,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D963+MATCH(1,INDIRECT(F963),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G963,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G963+MATCH(1,INDIRECT(I963),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M963>1,IF(M963=2,IF(B963<C963,E963*N963,(E963-1)*N963),IF(B963<C963,E963*N963,IF(B963<2*C963,(E963-1)*N963,(E963-2)*N963))),O963)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.10956075911155927,{"$f":"1/M964","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D964,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D964+MATCH(1,INDIRECT(F964),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G964,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G964+MATCH(1,INDIRECT(I964),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M964>1,IF(M964=2,IF(B964<C964,E964*N964,(E964-1)*N964),IF(B964<C964,E964*N964,IF(B964<2*C964,(E964-1)*N964,(E964-2)*N964))),O964)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.50196691566237295,{"$f":"1/M965","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D965,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D965+MATCH(1,INDIRECT(F965),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G965,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G965+MATCH(1,INDIRECT(I965),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M965>1,IF(M965=2,IF(B965<C965,E965*N965,(E965-1)*N965),IF(B965<C965,E965*N965,IF(B965<2*C965,(E965-1)*N965,(E965-2)*N965))),O965)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.48902582660819882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D966,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G966,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.12116299036752443,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D967,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G967,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.92341326104821475,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D968,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G968,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.69095423908225106,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D969,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G969,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.42584649874882663,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D970,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G970,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.70430287752005782,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D971,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G971,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.37125835460933254,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D972,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G972,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.65496881648284033,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D973,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G973,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.47670081489091576,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D974,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G974,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.95470860031598093,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D975,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G975,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.67458345937416708,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D976,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G976,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.74677412275860067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D977,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G977,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.86674639495634342,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D978,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G978,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",2.6550474386029643E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D979,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G979,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",2.7252963619757709E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D980,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G980,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L961:L980)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.2052927064650063},{"$f":"1/M982","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D982,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D982+MATCH(1,INDIRECT(F982),0)","v":{"$error":"#N/A"}},{"$f":"IF(G982=2,2,IF(G982=3,1,IF(G982=4,0,IF(G982=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G982,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G982+MATCH(1,INDIRECT(I982),0)","v":{"$error":"#N/A"}},{"$f":"IF(J982=3,1,IF(J982=4,0,IF(J982=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M982>1,IF(M982=2,IF(B982<C982,E982*N982,(E982-1)*N982),IF(B982<C982,E982*N982,IF(B982<2*C982,(E982-1)*N982,(E982-2)*N982))),O982)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.54111211847801821},{"$f":"1/M983","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D983,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D983+MATCH(1,INDIRECT(F983),0)","v":{"$error":"#N/A"}},{"$f":"IF(G983=2,2,IF(G983=3,1,IF(G983=4,0,IF(G983=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G983,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G983+MATCH(1,INDIRECT(I983),0)","v":{"$error":"#N/A"}},{"$f":"IF(J983=3,1,IF(J983=4,0,IF(J983=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M983>1,IF(M983=2,IF(B983<C983,E983*N983,(E983-1)*N983),IF(B983<C983,E983*N983,IF(B983<2*C983,(E983-1)*N983,(E983-2)*N983))),O983)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.90129169288421584},{"$f":"1/M984","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D984,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D984+MATCH(1,INDIRECT(F984),0)","v":{"$error":"#N/A"}},{"$f":"IF(G984=2,2,IF(G984=3,1,IF(G984=4,0,IF(G984=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G984,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G984+MATCH(1,INDIRECT(I984),0)","v":{"$error":"#N/A"}},{"$f":"IF(J984=3,1,IF(J984=4,0,IF(J984=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M984>1,IF(M984=2,IF(B984<C984,E984*N984,(E984-1)*N984),IF(B984<C984,E984*N984,IF(B984<2*C984,(E984-1)*N984,(E984-2)*N984))),O984)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.49451808092186877},{"$f":"1/M985","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D985,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D985+MATCH(1,INDIRECT(F985),0)","v":{"$error":"#N/A"}},{"$f":"IF(G985=2,2,IF(G985=3,1,IF(G985=4,0,IF(G985=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G985,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G985+MATCH(1,INDIRECT(I985),0)","v":{"$error":"#N/A"}},{"$f":"IF(J985=3,1,IF(J985=4,0,IF(J985=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M985>1,IF(M985=2,IF(B985<C985,E985*N985,(E985-1)*N985),IF(B985<C985,E985*N985,IF(B985<2*C985,(E985-1)*N985,(E985-2)*N985))),O985)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L982:L985)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L981>Calculations!$G$39,\"EV\",IF(L981>Calculations!$G$40,\"HV\",IF(L981>Calculations!$G$41,\"MV\",IF(L981>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L986>=Calculations!$H$39,\"EV\",IF(L986>=Calculations!$H$40,\"HV\",IF(L986>=Calculations!$H$41,\"MV\",IF(L986>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M990=\"EV\",1,IF(M990=\"HV\",2,IF(M990=\"MV\",3,IF(M990=\"PS\",4,IF(M990=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M989,Calculations!$P$22:$U$28,N990+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.91209423439212645},{"$f":"1/M994","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D994=1,3,IF(D994=2,2,IF(D994=3,1,IF(D994=4,0,IF(D994=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D994,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D994+MATCH(1,INDIRECT(F994),0)","v":{"$error":"#N/A"}},{"$f":"IF(G994=2,2,IF(G994=3,1,IF(G994=4,0,IF(G994=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G994,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G994+MATCH(1,INDIRECT(I994),0)","v":{"$error":"#N/A"}},{"$f":"IF(J994=3,1,IF(J994=4,0,IF(J994=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M994>1,IF(M994=2,IF(B994<C994,E994*N994,H994*N994),IF(B994<C994,E994*N994,IF(B994<2*C994,H994*N994,K994*N994))),O994)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.68156416693156208,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D995=1,3,IF(D995=2,2,IF(D995=3,1,IF(D995=4,0,IF(D995=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D995,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G995,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M995>1,IF(M995=2,IF(B995<C995,E995*N995,(E995-1)*N995),IF(B995<C995,E995*N995,IF(B995<2*C995,(E995-1)*N995,(E995-2)*N995))),O995)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.42793308289087439,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D996,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G996,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.81039620018631986,{"$f":"1/M997","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D997,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D997+MATCH(1,INDIRECT(F997),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G997,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G997+MATCH(1,INDIRECT(I997),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M997>1,IF(M997=2,IF(B997<C997,E997*N997,(E997-1)*N997),IF(B997<C997,E997*N997,IF(B997<2*C997,(E997-1)*N997,(E997-2)*N997))),O997)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.6828106535921411,{"$f":"1/M998","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D998,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D998+MATCH(1,INDIRECT(F998),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G998,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G998+MATCH(1,INDIRECT(I998),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M998>1,IF(M998=2,IF(B998<C998,E998*N998,(E998-1)*N998),IF(B998<C998,E998*N998,IF(B998<2*C998,(E998-1)*N998,(E998-2)*N998))),O998)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.2728920668772945,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D999,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G999,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.25311983408407401,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1000,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1000,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",4.6430985153846804E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1001,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1001,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",6.2631184686806729E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1002,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1002,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.76380595548882668,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1003,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1003,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.69708956227121144,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1004,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1004,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.85011406278661661,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1005,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1005,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.69710255951541666,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1006,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1006,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.90685821575345138,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1007,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1007,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.39640966128094612,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1008,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1008,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.35845424134996329,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1009,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1009,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",6.8461960773081865E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1010,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1010,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.75484690737289151,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1011,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1011,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.15230818467130547,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1012,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1012,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.62148142276595375,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1013,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1013,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L994:L1013)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.99198292148263323},{"$f":"1/M1015","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1015,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1015+MATCH(1,INDIRECT(F1015),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1015=2,2,IF(G1015=3,1,IF(G1015=4,0,IF(G1015=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1015,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1015+MATCH(1,INDIRECT(I1015),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1015=3,1,IF(J1015=4,0,IF(J1015=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1015>1,IF(M1015=2,IF(B1015<C1015,E1015*N1015,(E1015-1)*N1015),IF(B1015<C1015,E1015*N1015,IF(B1015<2*C1015,(E1015-1)*N1015,(E1015-2)*N1015))),O1015)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M1016","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1016,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1016+MATCH(1,INDIRECT(F1016),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1016=2,2,IF(G1016=3,1,IF(G1016=4,0,IF(G1016=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1016,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1016+MATCH(1,INDIRECT(I1016),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1016=3,1,IF(J1016=4,0,IF(J1016=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1016>1,IF(M1016=2,IF(B1016<C1016,E1016*N1016,(E1016-1)*N1016),IF(B1016<C1016,E1016*N1016,IF(B1016<2*C1016,(E1016-1)*N1016,(E1016-2)*N1016))),O1016)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.71940741356894411},{"$f":"1/M1017","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1017,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1017+MATCH(1,INDIRECT(F1017),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1017=2,2,IF(G1017=3,1,IF(G1017=4,0,IF(G1017=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1017,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1017+MATCH(1,INDIRECT(I1017),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1017=3,1,IF(J1017=4,0,IF(J1017=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1017>1,IF(M1017=2,IF(B1017<C1017,E1017*N1017,(E1017-1)*N1017),IF(B1017<C1017,E1017*N1017,IF(B1017<2*C1017,(E1017-1)*N1017,(E1017-2)*N1017))),O1017)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":4.3244542310224343E-2},{"$f":"1/M1018","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1018,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1018+MATCH(1,INDIRECT(F1018),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1018=2,2,IF(G1018=3,1,IF(G1018=4,0,IF(G1018=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1018,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1018+MATCH(1,INDIRECT(I1018),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1018=3,1,IF(J1018=4,0,IF(J1018=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1018>1,IF(M1018=2,IF(B1018<C1018,E1018*N1018,(E1018-1)*N1018),IF(B1018<C1018,E1018*N1018,IF(B1018<2*C1018,(E1018-1)*N1018,(E1018-2)*N1018))),O1018)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1015:L1018)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1014>Calculations!$G$39,\"EV\",IF(L1014>Calculations!$G$40,\"HV\",IF(L1014>Calculations!$G$41,\"MV\",IF(L1014>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1019>=Calculations!$H$39,\"EV\",IF(L1019>=Calculations!$H$40,\"HV\",IF(L1019>=Calculations!$H$41,\"MV\",IF(L1019>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1023=\"EV\",1,IF(M1023=\"HV\",2,IF(M1023=\"MV\",3,IF(M1023=\"PS\",4,IF(M1023=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1022,Calculations!$P$22:$U$28,N1023+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.82124187349927757},{"$f":"1/M1027","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1027=1,3,IF(D1027=2,2,IF(D1027=3,1,IF(D1027=4,0,IF(D1027=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1027,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1027+MATCH(1,INDIRECT(F1027),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1027=2,2,IF(G1027=3,1,IF(G1027=4,0,IF(G1027=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1027,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1027+MATCH(1,INDIRECT(I1027),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1027=3,1,IF(J1027=4,0,IF(J1027=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1027>1,IF(M1027=2,IF(B1027<C1027,E1027*N1027,H1027*N1027),IF(B1027<C1027,E1027*N1027,IF(B1027<2*C1027,H1027*N1027,K1027*N1027))),O1027)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.48651863585427246,{"$f":"1/M1028","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1028=1,3,IF(D1028=2,2,IF(D1028=3,1,IF(D1028=4,0,IF(D1028=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1028,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1028+MATCH(1,INDIRECT(F1028),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1028,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1028+MATCH(1,INDIRECT(I1028),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1028>1,IF(M1028=2,IF(B1028<C1028,E1028*N1028,(E1028-1)*N1028),IF(B1028<C1028,E1028*N1028,IF(B1028<2*C1028,(E1028-1)*N1028,(E1028-2)*N1028))),O1028)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.46159926444471755,{"$f":"1/M1029","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1029,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1029+MATCH(1,INDIRECT(F1029),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1029,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1029+MATCH(1,INDIRECT(I1029),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1029>1,IF(M1029=2,IF(B1029<C1029,E1029*N1029,(E1029-1)*N1029),IF(B1029<C1029,E1029*N1029,IF(B1029<2*C1029,(E1029-1)*N1029,(E1029-2)*N1029))),O1029)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.5606514238205702,{"$f":"1/M1030","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1030,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1030+MATCH(1,INDIRECT(F1030),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1030,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1030+MATCH(1,INDIRECT(I1030),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1030>1,IF(M1030=2,IF(B1030<C1030,E1030*N1030,(E1030-1)*N1030),IF(B1030<C1030,E1030*N1030,IF(B1030<2*C1030,(E1030-1)*N1030,(E1030-2)*N1030))),O1030)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.26030279611683893,{"$f":"1/M1031","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1031,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1031+MATCH(1,INDIRECT(F1031),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1031,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1031+MATCH(1,INDIRECT(I1031),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1031>1,IF(M1031=2,IF(B1031<C1031,E1031*N1031,(E1031-1)*N1031),IF(B1031<C1031,E1031*N1031,IF(B1031<2*C1031,(E1031-1)*N1031,(E1031-2)*N1031))),O1031)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.84454981225971226,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1032,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1032,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.78427601146385872,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1033,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1033,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.9685865581664691,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1034,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1034,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.13021215567589972,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1035,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1035,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.58784633201645142,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1036,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1036,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.33732689775468472,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1037,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1037,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.53029872023447677,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1038,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1038,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.59198635789002729,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1039,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1039,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.99116547108870523,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1040,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1040,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.61208107203787931,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1041,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1041,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.66806294332616534,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1042,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1042,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.44228944904398082,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1043,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1043,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.76861964850442221,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1044,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1044,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.26714089856806933,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1045,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1045,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.42971529210480897,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1046,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1046,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1027:L1046)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.8974106261577387},{"$f":"1/M1048","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1048,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1048+MATCH(1,INDIRECT(F1048),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1048=2,2,IF(G1048=3,1,IF(G1048=4,0,IF(G1048=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1048,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1048+MATCH(1,INDIRECT(I1048),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1048=3,1,IF(J1048=4,0,IF(J1048=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1048>1,IF(M1048=2,IF(B1048<C1048,E1048*N1048,(E1048-1)*N1048),IF(B1048<C1048,E1048*N1048,IF(B1048<2*C1048,(E1048-1)*N1048,(E1048-2)*N1048))),O1048)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.57553906317889392},{"$f":"1/M1049","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1049,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1049+MATCH(1,INDIRECT(F1049),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1049=2,2,IF(G1049=3,1,IF(G1049=4,0,IF(G1049=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1049,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1049+MATCH(1,INDIRECT(I1049),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1049=3,1,IF(J1049=4,0,IF(J1049=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1049>1,IF(M1049=2,IF(B1049<C1049,E1049*N1049,(E1049-1)*N1049),IF(B1049<C1049,E1049*N1049,IF(B1049<2*C1049,(E1049-1)*N1049,(E1049-2)*N1049))),O1049)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.85659683151187338},{"$f":"1/M1050","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1050,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1050+MATCH(1,INDIRECT(F1050),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1050=2,2,IF(G1050=3,1,IF(G1050=4,0,IF(G1050=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1050,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1050+MATCH(1,INDIRECT(I1050),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1050=3,1,IF(J1050=4,0,IF(J1050=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1050>1,IF(M1050=2,IF(B1050<C1050,E1050*N1050,(E1050-1)*N1050),IF(B1050<C1050,E1050*N1050,IF(B1050<2*C1050,(E1050-1)*N1050,(E1050-2)*N1050))),O1050)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.16960427148482848},{"$f":"1/M1051","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1051,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1051+MATCH(1,INDIRECT(F1051),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1051=2,2,IF(G1051=3,1,IF(G1051=4,0,IF(G1051=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1051,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1051+MATCH(1,INDIRECT(I1051),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1051=3,1,IF(J1051=4,0,IF(J1051=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1051>1,IF(M1051=2,IF(B1051<C1051,E1051*N1051,(E1051-1)*N1051),IF(B1051<C1051,E1051*N1051,IF(B1051<2*C1051,(E1051-1)*N1051,(E1051-2)*N1051))),O1051)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1048:L1051)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1047>Calculations!$G$39,\"EV\",IF(L1047>Calculations!$G$40,\"HV\",IF(L1047>Calculations!$G$41,\"MV\",IF(L1047>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1052>=Calculations!$H$39,\"EV\",IF(L1052>=Calculations!$H$40,\"HV\",IF(L1052>=Calculations!$H$41,\"MV\",IF(L1052>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1056=\"EV\",1,IF(M1056=\"HV\",2,IF(M1056=\"MV\",3,IF(M1056=\"PS\",4,IF(M1056=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1055,Calculations!$P$22:$U$28,N1056+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.22156644170614126},{"$f":"1/M1060","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1060=1,3,IF(D1060=2,2,IF(D1060=3,1,IF(D1060=4,0,IF(D1060=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1060,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1060+MATCH(1,INDIRECT(F1060),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1060=2,2,IF(G1060=3,1,IF(G1060=4,0,IF(G1060=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1060,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1060+MATCH(1,INDIRECT(I1060),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1060=3,1,IF(J1060=4,0,IF(J1060=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1060>1,IF(M1060=2,IF(B1060<C1060,E1060*N1060,H1060*N1060),IF(B1060<C1060,E1060*N1060,IF(B1060<2*C1060,H1060*N1060,K1060*N1060))),O1060)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.99247979056792479,{"$f":"1/M1061","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1061=1,3,IF(D1061=2,2,IF(D1061=3,1,IF(D1061=4,0,IF(D1061=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1061,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1061+MATCH(1,INDIRECT(F1061),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1061,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1061+MATCH(1,INDIRECT(I1061),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1061>1,IF(M1061=2,IF(B1061<C1061,E1061*N1061,(E1061-1)*N1061),IF(B1061<C1061,E1061*N1061,IF(B1061<2*C1061,(E1061-1)*N1061,(E1061-2)*N1061))),O1061)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.52193897212322793,{"$f":"1/M1062","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1062,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1062+MATCH(1,INDIRECT(F1062),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1062,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1062+MATCH(1,INDIRECT(I1062),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1062>1,IF(M1062=2,IF(B1062<C1062,E1062*N1062,(E1062-1)*N1062),IF(B1062<C1062,E1062*N1062,IF(B1062<2*C1062,(E1062-1)*N1062,(E1062-2)*N1062))),O1062)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.10448878057741773,{"$f":"1/M1063","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1063,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1063+MATCH(1,INDIRECT(F1063),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1063,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1063+MATCH(1,INDIRECT(I1063),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1063>1,IF(M1063=2,IF(B1063<C1063,E1063*N1063,(E1063-1)*N1063),IF(B1063<C1063,E1063*N1063,IF(B1063<2*C1063,(E1063-1)*N1063,(E1063-2)*N1063))),O1063)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.63588896253033045,{"$f":"1/M1064","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1064,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1064+MATCH(1,INDIRECT(F1064),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1064,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1064+MATCH(1,INDIRECT(I1064),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1064>1,IF(M1064=2,IF(B1064<C1064,E1064*N1064,(E1064-1)*N1064),IF(B1064<C1064,E1064*N1064,IF(B1064<2*C1064,(E1064-1)*N1064,(E1064-2)*N1064))),O1064)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.11107878183294717,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1065,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1065,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.72116069189151666,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1066,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1066,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.72803119796008076,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1067,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1067,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",7.8664882432991079E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1068,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1068,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.71538335387384466,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1069,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1069,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.43003118636039006,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1070,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1070,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.56850083930923867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1071,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1071,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.22001429275411744,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1072,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1072,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.9752487032873004,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1073,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1073,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.37326484795976433,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1074,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1074,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.44182533360131482,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1075,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1075,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.21274657108628492,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1076,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1076,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.66871563143347257,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1077,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1077,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",8.0585170760425706E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1078,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1078,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",7.4253585004094291E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1079,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1079,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1060:L1079)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.45772122429905926},{"$f":"1/M1081","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1081,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1081+MATCH(1,INDIRECT(F1081),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1081=2,2,IF(G1081=3,1,IF(G1081=4,0,IF(G1081=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1081,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1081+MATCH(1,INDIRECT(I1081),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1081=3,1,IF(J1081=4,0,IF(J1081=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1081>1,IF(M1081=2,IF(B1081<C1081,E1081*N1081,(E1081-1)*N1081),IF(B1081<C1081,E1081*N1081,IF(B1081<2*C1081,(E1081-1)*N1081,(E1081-2)*N1081))),O1081)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.6025580227078583},{"$f":"1/M1082","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1082,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1082+MATCH(1,INDIRECT(F1082),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1082=2,2,IF(G1082=3,1,IF(G1082=4,0,IF(G1082=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1082,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1082+MATCH(1,INDIRECT(I1082),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1082=3,1,IF(J1082=4,0,IF(J1082=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1082>1,IF(M1082=2,IF(B1082<C1082,E1082*N1082,(E1082-1)*N1082),IF(B1082<C1082,E1082*N1082,IF(B1082<2*C1082,(E1082-1)*N1082,(E1082-2)*N1082))),O1082)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.71038138375780535},{"$f":"1/M1083","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1083,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1083+MATCH(1,INDIRECT(F1083),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1083=2,2,IF(G1083=3,1,IF(G1083=4,0,IF(G1083=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1083,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1083+MATCH(1,INDIRECT(I1083),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1083=3,1,IF(J1083=4,0,IF(J1083=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1083>1,IF(M1083=2,IF(B1083<C1083,E1083*N1083,(E1083-1)*N1083),IF(B1083<C1083,E1083*N1083,IF(B1083<2*C1083,(E1083-1)*N1083,(E1083-2)*N1083))),O1083)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.70828720294303538},{"$f":"1/M1084","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1084,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1084+MATCH(1,INDIRECT(F1084),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1084=2,2,IF(G1084=3,1,IF(G1084=4,0,IF(G1084=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1084,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1084+MATCH(1,INDIRECT(I1084),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1084=3,1,IF(J1084=4,0,IF(J1084=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1084>1,IF(M1084=2,IF(B1084<C1084,E1084*N1084,(E1084-1)*N1084),IF(B1084<C1084,E1084*N1084,IF(B1084<2*C1084,(E1084-1)*N1084,(E1084-2)*N1084))),O1084)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1081:L1084)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1080>Calculations!$G$39,\"EV\",IF(L1080>Calculations!$G$40,\"HV\",IF(L1080>Calculations!$G$41,\"MV\",IF(L1080>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1085>=Calculations!$H$39,\"EV\",IF(L1085>=Calculations!$H$40,\"HV\",IF(L1085>=Calculations!$H$41,\"MV\",IF(L1085>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1089=\"EV\",1,IF(M1089=\"HV\",2,IF(M1089=\"MV\",3,IF(M1089=\"PS\",4,IF(M1089=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1088,Calculations!$P$22:$U$28,N1089+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.72308866090599322},{"$f":"1/M1093","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1093=1,3,IF(D1093=2,2,IF(D1093=3,1,IF(D1093=4,0,IF(D1093=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1093,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1093+MATCH(1,INDIRECT(F1093),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1093=2,2,IF(G1093=3,1,IF(G1093=4,0,IF(G1093=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1093,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1093+MATCH(1,INDIRECT(I1093),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1093=3,1,IF(J1093=4,0,IF(J1093=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1093>1,IF(M1093=2,IF(B1093<C1093,E1093*N1093,H1093*N1093),IF(B1093<C1093,E1093*N1093,IF(B1093<2*C1093,H1093*N1093,K1093*N1093))),O1093)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.46398233869598593,{"$f":"1/M1094","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1094=1,3,IF(D1094=2,2,IF(D1094=3,1,IF(D1094=4,0,IF(D1094=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1094,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1094+MATCH(1,INDIRECT(F1094),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1094,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1094+MATCH(1,INDIRECT(I1094),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1094>1,IF(M1094=2,IF(B1094<C1094,E1094*N1094,(E1094-1)*N1094),IF(B1094<C1094,E1094*N1094,IF(B1094<2*C1094,(E1094-1)*N1094,(E1094-2)*N1094))),O1094)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.75978603802886513,{"$f":"1/M1095","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1095,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1095+MATCH(1,INDIRECT(F1095),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1095,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1095+MATCH(1,INDIRECT(I1095),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1095>1,IF(M1095=2,IF(B1095<C1095,E1095*N1095,(E1095-1)*N1095),IF(B1095<C1095,E1095*N1095,IF(B1095<2*C1095,(E1095-1)*N1095,(E1095-2)*N1095))),O1095)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.67725215068411959,{"$f":"1/M1096","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1096,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1096+MATCH(1,INDIRECT(F1096),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1096,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1096+MATCH(1,INDIRECT(I1096),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1096>1,IF(M1096=2,IF(B1096<C1096,E1096*N1096,(E1096-1)*N1096),IF(B1096<C1096,E1096*N1096,IF(B1096<2*C1096,(E1096-1)*N1096,(E1096-2)*N1096))),O1096)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.4484410611639954,{"$f":"1/M1097","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1097,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1097+MATCH(1,INDIRECT(F1097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1097,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1097+MATCH(1,INDIRECT(I1097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1097>1,IF(M1097=2,IF(B1097<C1097,E1097*N1097,(E1097-1)*N1097),IF(B1097<C1097,E1097*N1097,IF(B1097<2*C1097,(E1097-1)*N1097,(E1097-2)*N1097))),O1097)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.21662456366741589,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1098,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1098,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",6.8660596992249134E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1099,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1099,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",8.1527843132165434E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1100,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1100,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.28947852199045943,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1101,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1101,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",8.6652021800911916E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1102,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1102,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.13107119349567187,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1103,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1103,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.42399890179798894,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1104,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1104,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.31361741980413371,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1105,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1105,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.40437878327175414,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1106,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1106,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",3.6278993321820052E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1107,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1107,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.24100503115875882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1108,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1108,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.70415561815760142,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1109,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1109,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.83148135961159575,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1110,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1110,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",4.5213965982771387E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1111,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1111,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.15695129902402605,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1112,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1112,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1093:L1112)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.76286788333874},{"$f":"1/M1114","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1114,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1114+MATCH(1,INDIRECT(F1114),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1114=2,2,IF(G1114=3,1,IF(G1114=4,0,IF(G1114=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1114,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1114+MATCH(1,INDIRECT(I1114),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1114=3,1,IF(J1114=4,0,IF(J1114=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1114>1,IF(M1114=2,IF(B1114<C1114,E1114*N1114,(E1114-1)*N1114),IF(B1114<C1114,E1114*N1114,IF(B1114<2*C1114,(E1114-1)*N1114,(E1114-2)*N1114))),O1114)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":7.5222772938409066E-2},{"$f":"1/M1115","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1115,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1115+MATCH(1,INDIRECT(F1115),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1115=2,2,IF(G1115=3,1,IF(G1115=4,0,IF(G1115=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1115,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1115+MATCH(1,INDIRECT(I1115),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1115=3,1,IF(J1115=4,0,IF(J1115=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1115>1,IF(M1115=2,IF(B1115<C1115,E1115*N1115,(E1115-1)*N1115),IF(B1115<C1115,E1115*N1115,IF(B1115<2*C1115,(E1115-1)*N1115,(E1115-2)*N1115))),O1115)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.42733689830723953},{"$f":"1/M1116","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1116,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1116+MATCH(1,INDIRECT(F1116),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1116=2,2,IF(G1116=3,1,IF(G1116=4,0,IF(G1116=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1116,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1116+MATCH(1,INDIRECT(I1116),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1116=3,1,IF(J1116=4,0,IF(J1116=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1116>1,IF(M1116=2,IF(B1116<C1116,E1116*N1116,(E1116-1)*N1116),IF(B1116<C1116,E1116*N1116,IF(B1116<2*C1116,(E1116-1)*N1116,(E1116-2)*N1116))),O1116)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.70138116445517806},{"$f":"1/M1117","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1117,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1117+MATCH(1,INDIRECT(F1117),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1117=2,2,IF(G1117=3,1,IF(G1117=4,0,IF(G1117=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1117,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1117+MATCH(1,INDIRECT(I1117),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1117=3,1,IF(J1117=4,0,IF(J1117=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1117>1,IF(M1117=2,IF(B1117<C1117,E1117*N1117,(E1117-1)*N1117),IF(B1117<C1117,E1117*N1117,IF(B1117<2*C1117,(E1117-1)*N1117,(E1117-2)*N1117))),O1117)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1114:L1117)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1113>Calculations!$G$39,\"EV\",IF(L1113>Calculations!$G$40,\"HV\",IF(L1113>Calculations!$G$41,\"MV\",IF(L1113>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1118>=Calculations!$H$39,\"EV\",IF(L1118>=Calculations!$H$40,\"HV\",IF(L1118>=Calculations!$H$41,\"MV\",IF(L1118>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1122=\"EV\",1,IF(M1122=\"HV\",2,IF(M1122=\"MV\",3,IF(M1122=\"PS\",4,IF(M1122=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1121,Calculations!$P$22:$U$28,N1122+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.98327034680823333},{"$f":"1/M1126","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1126=1,3,IF(D1126=2,2,IF(D1126=3,1,IF(D1126=4,0,IF(D1126=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1126,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1126+MATCH(1,INDIRECT(F1126),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1126=2,2,IF(G1126=3,1,IF(G1126=4,0,IF(G1126=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1126,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1126+MATCH(1,INDIRECT(I1126),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1126=3,1,IF(J1126=4,0,IF(J1126=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1126>1,IF(M1126=2,IF(B1126<C1126,E1126*N1126,H1126*N1126),IF(B1126<C1126,E1126*N1126,IF(B1126<2*C1126,H1126*N1126,K1126*N1126))),O1126)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.58798790194802641,{"$f":"1/M1127","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1127=1,3,IF(D1127=2,2,IF(D1127=3,1,IF(D1127=4,0,IF(D1127=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1127,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1127+MATCH(1,INDIRECT(F1127),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1127,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1127+MATCH(1,INDIRECT(I1127),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1127>1,IF(M1127=2,IF(B1127<C1127,E1127*N1127,(E1127-1)*N1127),IF(B1127<C1127,E1127*N1127,IF(B1127<2*C1127,(E1127-1)*N1127,(E1127-2)*N1127))),O1127)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.87293283857422976,{"$f":"1/M1128","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1128,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1128+MATCH(1,INDIRECT(F1128),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1128,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1128+MATCH(1,INDIRECT(I1128),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1128>1,IF(M1128=2,IF(B1128<C1128,E1128*N1128,(E1128-1)*N1128),IF(B1128<C1128,E1128*N1128,IF(B1128<2*C1128,(E1128-1)*N1128,(E1128-2)*N1128))),O1128)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.77734868101932608,{"$f":"1/M1129","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1129,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1129+MATCH(1,INDIRECT(F1129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1129,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1129+MATCH(1,INDIRECT(I1129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1129>1,IF(M1129=2,IF(B1129<C1129,E1129*N1129,(E1129-1)*N1129),IF(B1129<C1129,E1129*N1129,IF(B1129<2*C1129,(E1129-1)*N1129,(E1129-2)*N1129))),O1129)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.67317565551598291,{"$f":"1/M1130","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1130,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1130+MATCH(1,INDIRECT(F1130),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1130,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1130+MATCH(1,INDIRECT(I1130),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1130>1,IF(M1130=2,IF(B1130<C1130,E1130*N1130,(E1130-1)*N1130),IF(B1130<C1130,E1130*N1130,IF(B1130<2*C1130,(E1130-1)*N1130,(E1130-2)*N1130))),O1130)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.56211527386817961,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1131,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1131,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.56070640558082718,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1132,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1132,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.88766101730187685,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1133,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1133,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",5.6006956458422463E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1134,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1134,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.72446654668519195,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1135,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1135,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.57191929693873067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1136,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1136,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.77008460694195802,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1137,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1137,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",3.9257053390684304E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1138,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1138,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.42372790531545679,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1139,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1139,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.91061663817343708,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1140,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1140,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.29813184295992001,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1141,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1141,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.62319937024429417,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1142,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1142,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.34602800457694016,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1143,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1143,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.87833445205212102,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1144,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1144,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.32129258508505043,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1145,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1145,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1126:L1145)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.56722447573102719},{"$f":"1/M1147","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1147,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1147+MATCH(1,INDIRECT(F1147),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1147=2,2,IF(G1147=3,1,IF(G1147=4,0,IF(G1147=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1147,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1147+MATCH(1,INDIRECT(I1147),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1147=3,1,IF(J1147=4,0,IF(J1147=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1147>1,IF(M1147=2,IF(B1147<C1147,E1147*N1147,(E1147-1)*N1147),IF(B1147<C1147,E1147*N1147,IF(B1147<2*C1147,(E1147-1)*N1147,(E1147-2)*N1147))),O1147)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.77907904319913301},{"$f":"1/M1148","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1148,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1148+MATCH(1,INDIRECT(F1148),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1148=2,2,IF(G1148=3,1,IF(G1148=4,0,IF(G1148=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1148,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1148+MATCH(1,INDIRECT(I1148),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1148=3,1,IF(J1148=4,0,IF(J1148=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1148>1,IF(M1148=2,IF(B1148<C1148,E1148*N1148,(E1148-1)*N1148),IF(B1148<C1148,E1148*N1148,IF(B1148<2*C1148,(E1148-1)*N1148,(E1148-2)*N1148))),O1148)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.77880391601234533},{"$f":"1/M1149","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1149,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1149+MATCH(1,INDIRECT(F1149),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1149=2,2,IF(G1149=3,1,IF(G1149=4,0,IF(G1149=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1149,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1149+MATCH(1,INDIRECT(I1149),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1149=3,1,IF(J1149=4,0,IF(J1149=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1149>1,IF(M1149=2,IF(B1149<C1149,E1149*N1149,(E1149-1)*N1149),IF(B1149<C1149,E1149*N1149,IF(B1149<2*C1149,(E1149-1)*N1149,(E1149-2)*N1149))),O1149)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.60101413500830492},{"$f":"1/M1150","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1150,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1150+MATCH(1,INDIRECT(F1150),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1150=2,2,IF(G1150=3,1,IF(G1150=4,0,IF(G1150=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1150,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1150+MATCH(1,INDIRECT(I1150),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1150=3,1,IF(J1150=4,0,IF(J1150=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1150>1,IF(M1150=2,IF(B1150<C1150,E1150*N1150,(E1150-1)*N1150),IF(B1150<C1150,E1150*N1150,IF(B1150<2*C1150,(E1150-1)*N1150,(E1150-2)*N1150))),O1150)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1147:L1150)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1146>Calculations!$G$39,\"EV\",IF(L1146>Calculations!$G$40,\"HV\",IF(L1146>Calculations!$G$41,\"MV\",IF(L1146>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1151>=Calculations!$H$39,\"EV\",IF(L1151>=Calculations!$H$40,\"HV\",IF(L1151>=Calculations!$H$41,\"MV\",IF(L1151>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1155=\"EV\",1,IF(M1155=\"HV\",2,IF(M1155=\"MV\",3,IF(M1155=\"PS\",4,IF(M1155=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1154,Calculations!$P$22:$U$28,N1155+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.2062710462340801},{"$f":"1/M1159","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1159=1,3,IF(D1159=2,2,IF(D1159=3,1,IF(D1159=4,0,IF(D1159=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1159,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1159+MATCH(1,INDIRECT(F1159),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1159=2,2,IF(G1159=3,1,IF(G1159=4,0,IF(G1159=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1159,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1159+MATCH(1,INDIRECT(I1159),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1159=3,1,IF(J1159=4,0,IF(J1159=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1159>1,IF(M1159=2,IF(B1159<C1159,E1159*N1159,H1159*N1159),IF(B1159<C1159,E1159*N1159,IF(B1159<2*C1159,H1159*N1159,K1159*N1159))),O1159)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",9.1241772365754814E-2,{"$f":"1/M1160","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1160=1,3,IF(D1160=2,2,IF(D1160=3,1,IF(D1160=4,0,IF(D1160=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1160,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1160+MATCH(1,INDIRECT(F1160),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1160,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1160+MATCH(1,INDIRECT(I1160),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1160>1,IF(M1160=2,IF(B1160<C1160,E1160*N1160,(E1160-1)*N1160),IF(B1160<C1160,E1160*N1160,IF(B1160<2*C1160,(E1160-1)*N1160,(E1160-2)*N1160))),O1160)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.1372840706950581,{"$f":"1/M1161","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1161,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1161+MATCH(1,INDIRECT(F1161),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1161,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1161+MATCH(1,INDIRECT(I1161),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1161>1,IF(M1161=2,IF(B1161<C1161,E1161*N1161,(E1161-1)*N1161),IF(B1161<C1161,E1161*N1161,IF(B1161<2*C1161,(E1161-1)*N1161,(E1161-2)*N1161))),O1161)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.76374328242421652,{"$f":"1/M1162","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1162,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1162+MATCH(1,INDIRECT(F1162),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1162,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1162+MATCH(1,INDIRECT(I1162),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1162>1,IF(M1162=2,IF(B1162<C1162,E1162*N1162,(E1162-1)*N1162),IF(B1162<C1162,E1162*N1162,IF(B1162<2*C1162,(E1162-1)*N1162,(E1162-2)*N1162))),O1162)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.65628101046793175,{"$f":"1/M1163","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1163,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1163+MATCH(1,INDIRECT(F1163),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1163,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1163+MATCH(1,INDIRECT(I1163),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1163>1,IF(M1163=2,IF(B1163<C1163,E1163*N1163,(E1163-1)*N1163),IF(B1163<C1163,E1163*N1163,IF(B1163<2*C1163,(E1163-1)*N1163,(E1163-2)*N1163))),O1163)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.49851377246984052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1164,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1164,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.63080866567702576,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1165,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1165,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.66561660914093379,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1166,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1166,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.82003173591220546,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1167,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1167,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.71339365223866691,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1168,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1168,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.40250200562154659,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1169,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1169,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.29704949017745108,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1170,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1170,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",8.3171647031626272E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1171,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1171,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.19169079669236455,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1172,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1172,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.73892898979006105,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1173,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1173,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.93072516830661012,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1174,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1174,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.89482668147019617,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1175,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1175,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.60357152847996609,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1176,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1176,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.86122949674584859,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1177,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1177,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.85056181837549327,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1178,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1178,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1159:L1178)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.52663660042784255},{"$f":"1/M1180","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1180,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1180+MATCH(1,INDIRECT(F1180),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1180=2,2,IF(G1180=3,1,IF(G1180=4,0,IF(G1180=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1180,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1180+MATCH(1,INDIRECT(I1180),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1180=3,1,IF(J1180=4,0,IF(J1180=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1180>1,IF(M1180=2,IF(B1180<C1180,E1180*N1180,(E1180-1)*N1180),IF(B1180<C1180,E1180*N1180,IF(B1180<2*C1180,(E1180-1)*N1180,(E1180-2)*N1180))),O1180)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.41797696154882047},{"$f":"1/M1181","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1181,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1181+MATCH(1,INDIRECT(F1181),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1181=2,2,IF(G1181=3,1,IF(G1181=4,0,IF(G1181=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1181,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1181+MATCH(1,INDIRECT(I1181),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1181=3,1,IF(J1181=4,0,IF(J1181=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1181>1,IF(M1181=2,IF(B1181<C1181,E1181*N1181,(E1181-1)*N1181),IF(B1181<C1181,E1181*N1181,IF(B1181<2*C1181,(E1181-1)*N1181,(E1181-2)*N1181))),O1181)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.89169310625797649},{"$f":"1/M1182","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1182,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1182+MATCH(1,INDIRECT(F1182),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1182=2,2,IF(G1182=3,1,IF(G1182=4,0,IF(G1182=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1182,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1182+MATCH(1,INDIRECT(I1182),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1182=3,1,IF(J1182=4,0,IF(J1182=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1182>1,IF(M1182=2,IF(B1182<C1182,E1182*N1182,(E1182-1)*N1182),IF(B1182<C1182,E1182*N1182,IF(B1182<2*C1182,(E1182-1)*N1182,(E1182-2)*N1182))),O1182)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.96496301364007631},{"$f":"1/M1183","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1183,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1183+MATCH(1,INDIRECT(F1183),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1183=2,2,IF(G1183=3,1,IF(G1183=4,0,IF(G1183=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1183,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1183+MATCH(1,INDIRECT(I1183),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1183=3,1,IF(J1183=4,0,IF(J1183=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1183>1,IF(M1183=2,IF(B1183<C1183,E1183*N1183,(E1183-1)*N1183),IF(B1183<C1183,E1183*N1183,IF(B1183<2*C1183,(E1183-1)*N1183,(E1183-2)*N1183))),O1183)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1180:L1183)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1179>Calculations!$G$39,\"EV\",IF(L1179>Calculations!$G$40,\"HV\",IF(L1179>Calculations!$G$41,\"MV\",IF(L1179>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1184>=Calculations!$H$39,\"EV\",IF(L1184>=Calculations!$H$40,\"HV\",IF(L1184>=Calculations!$H$41,\"MV\",IF(L1184>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1188=\"EV\",1,IF(M1188=\"HV\",2,IF(M1188=\"MV\",3,IF(M1188=\"PS\",4,IF(M1188=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1187,Calculations!$P$22:$U$28,N1188+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.80197506582143518},{"$f":"1/M1192","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1192=1,3,IF(D1192=2,2,IF(D1192=3,1,IF(D1192=4,0,IF(D1192=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1192,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1192+MATCH(1,INDIRECT(F1192),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1192=2,2,IF(G1192=3,1,IF(G1192=4,0,IF(G1192=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1192,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1192+MATCH(1,INDIRECT(I1192),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1192=3,1,IF(J1192=4,0,IF(J1192=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1192>1,IF(M1192=2,IF(B1192<C1192,E1192*N1192,H1192*N1192),IF(B1192<C1192,E1192*N1192,IF(B1192<2*C1192,H1192*N1192,K1192*N1192))),O1192)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.51042697299196471,{"$f":"1/M1193","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1193=1,3,IF(D1193=2,2,IF(D1193=3,1,IF(D1193=4,0,IF(D1193=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1193,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1193+MATCH(1,INDIRECT(F1193),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1193,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1193+MATCH(1,INDIRECT(I1193),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1193>1,IF(M1193=2,IF(B1193<C1193,E1193*N1193,(E1193-1)*N1193),IF(B1193<C1193,E1193*N1193,IF(B1193<2*C1193,(E1193-1)*N1193,(E1193-2)*N1193))),O1193)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.3437389469676404,{"$f":"1/M1194","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1194,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1194+MATCH(1,INDIRECT(F1194),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1194,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1194+MATCH(1,INDIRECT(I1194),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1194>1,IF(M1194=2,IF(B1194<C1194,E1194*N1194,(E1194-1)*N1194),IF(B1194<C1194,E1194*N1194,IF(B1194<2*C1194,(E1194-1)*N1194,(E1194-2)*N1194))),O1194)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.11363042108028465,{"$f":"1/M1195","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1195,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1195+MATCH(1,INDIRECT(F1195),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1195,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1195+MATCH(1,INDIRECT(I1195),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1195>1,IF(M1195=2,IF(B1195<C1195,E1195*N1195,(E1195-1)*N1195),IF(B1195<C1195,E1195*N1195,IF(B1195<2*C1195,(E1195-1)*N1195,(E1195-2)*N1195))),O1195)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.65454432265509643,{"$f":"1/M1196","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1196,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1196+MATCH(1,INDIRECT(F1196),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1196,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1196+MATCH(1,INDIRECT(I1196),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1196>1,IF(M1196=2,IF(B1196<C1196,E1196*N1196,(E1196-1)*N1196),IF(B1196<C1196,E1196*N1196,IF(B1196<2*C1196,(E1196-1)*N1196,(E1196-2)*N1196))),O1196)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.14147491723354932,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1197,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1197,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.8495083832337702,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1198,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1198,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.38740196067344301,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1199,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1199,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.87101438002567289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1200,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1200,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.45965797415881227,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1201,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1201,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.6168226876526679,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1202,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1202,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",3.214831102470106E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1203,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1203,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.81166799419256308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1204,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1204,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.82217113642055473,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1205,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1205,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.31410625759517452,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1206,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1206,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.43522956961809323,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1207,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1207,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.69485863514559121,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1208,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1208,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.91210004629536701,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1209,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1209,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.46546221832743895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1210,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1210,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.4887210032863224,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1211,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1211,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1192:L1211)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.49232961501400696},{"$f":"1/M1213","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1213,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1213+MATCH(1,INDIRECT(F1213),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1213=2,2,IF(G1213=3,1,IF(G1213=4,0,IF(G1213=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1213,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1213+MATCH(1,INDIRECT(I1213),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1213=3,1,IF(J1213=4,0,IF(J1213=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1213>1,IF(M1213=2,IF(B1213<C1213,E1213*N1213,(E1213-1)*N1213),IF(B1213<C1213,E1213*N1213,IF(B1213<2*C1213,(E1213-1)*N1213,(E1213-2)*N1213))),O1213)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.28946316859320276},{"$f":"1/M1214","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1214,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1214+MATCH(1,INDIRECT(F1214),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1214=2,2,IF(G1214=3,1,IF(G1214=4,0,IF(G1214=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1214,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1214+MATCH(1,INDIRECT(I1214),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1214=3,1,IF(J1214=4,0,IF(J1214=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1214>1,IF(M1214=2,IF(B1214<C1214,E1214*N1214,(E1214-1)*N1214),IF(B1214<C1214,E1214*N1214,IF(B1214<2*C1214,(E1214-1)*N1214,(E1214-2)*N1214))),O1214)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.52216868580096909},{"$f":"1/M1215","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1215,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1215+MATCH(1,INDIRECT(F1215),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1215=2,2,IF(G1215=3,1,IF(G1215=4,0,IF(G1215=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1215,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1215+MATCH(1,INDIRECT(I1215),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1215=3,1,IF(J1215=4,0,IF(J1215=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1215>1,IF(M1215=2,IF(B1215<C1215,E1215*N1215,(E1215-1)*N1215),IF(B1215<C1215,E1215*N1215,IF(B1215<2*C1215,(E1215-1)*N1215,(E1215-2)*N1215))),O1215)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.31885094050507323},{"$f":"1/M1216","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1216,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1216+MATCH(1,INDIRECT(F1216),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1216=2,2,IF(G1216=3,1,IF(G1216=4,0,IF(G1216=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1216,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1216+MATCH(1,INDIRECT(I1216),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1216=3,1,IF(J1216=4,0,IF(J1216=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1216>1,IF(M1216=2,IF(B1216<C1216,E1216*N1216,(E1216-1)*N1216),IF(B1216<C1216,E1216*N1216,IF(B1216<2*C1216,(E1216-1)*N1216,(E1216-2)*N1216))),O1216)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1213:L1216)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1212>Calculations!$G$39,\"EV\",IF(L1212>Calculations!$G$40,\"HV\",IF(L1212>Calculations!$G$41,\"MV\",IF(L1212>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1217>=Calculations!$H$39,\"EV\",IF(L1217>=Calculations!$H$40,\"HV\",IF(L1217>=Calculations!$H$41,\"MV\",IF(L1217>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1221=\"EV\",1,IF(M1221=\"HV\",2,IF(M1221=\"MV\",3,IF(M1221=\"PS\",4,IF(M1221=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1220,Calculations!$P$22:$U$28,N1221+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.63510033038881408},{"$f":"1/M1225","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1225=1,3,IF(D1225=2,2,IF(D1225=3,1,IF(D1225=4,0,IF(D1225=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1225,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1225+MATCH(1,INDIRECT(F1225),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1225=2,2,IF(G1225=3,1,IF(G1225=4,0,IF(G1225=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1225,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1225+MATCH(1,INDIRECT(I1225),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1225=3,1,IF(J1225=4,0,IF(J1225=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1225>1,IF(M1225=2,IF(B1225<C1225,E1225*N1225,H1225*N1225),IF(B1225<C1225,E1225*N1225,IF(B1225<2*C1225,H1225*N1225,K1225*N1225))),O1225)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.6064831375210461,{"$f":"1/M1226","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1226=1,3,IF(D1226=2,2,IF(D1226=3,1,IF(D1226=4,0,IF(D1226=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1226,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1226+MATCH(1,INDIRECT(F1226),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1226,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1226+MATCH(1,INDIRECT(I1226),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1226>1,IF(M1226=2,IF(B1226<C1226,E1226*N1226,(E1226-1)*N1226),IF(B1226<C1226,E1226*N1226,IF(B1226<2*C1226,(E1226-1)*N1226,(E1226-2)*N1226))),O1226)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.61454082128412435,{"$f":"1/M1227","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1227,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1227+MATCH(1,INDIRECT(F1227),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1227,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1227+MATCH(1,INDIRECT(I1227),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1227>1,IF(M1227=2,IF(B1227<C1227,E1227*N1227,(E1227-1)*N1227),IF(B1227<C1227,E1227*N1227,IF(B1227<2*C1227,(E1227-1)*N1227,(E1227-2)*N1227))),O1227)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.17205315755475969,{"$f":"1/M1228","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1228,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1228+MATCH(1,INDIRECT(F1228),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1228,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1228+MATCH(1,INDIRECT(I1228),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1228>1,IF(M1228=2,IF(B1228<C1228,E1228*N1228,(E1228-1)*N1228),IF(B1228<C1228,E1228*N1228,IF(B1228<2*C1228,(E1228-1)*N1228,(E1228-2)*N1228))),O1228)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",8.7012398321971385E-2,{"$f":"1/M1229","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1229,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1229+MATCH(1,INDIRECT(F1229),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1229,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1229+MATCH(1,INDIRECT(I1229),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1229>1,IF(M1229=2,IF(B1229<C1229,E1229*N1229,(E1229-1)*N1229),IF(B1229<C1229,E1229*N1229,IF(B1229<2*C1229,(E1229-1)*N1229,(E1229-2)*N1229))),O1229)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.79496934009231424,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1230,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1230,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.78976310123962679,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1231,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1231,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.83805346888232624,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1232,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1232,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.32951824784621619,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1233,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1233,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.85288986160356572,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1234,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1234,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.91761001692440758,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1235,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1235,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.55082936201495425,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1236,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1236,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.70903238382925338,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1237,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1237,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.2420844441433273,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1238,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1238,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.25869330435817772,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1239,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1239,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.85776775846536191,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1240,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1240,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.72000987731235111,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1241,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1241,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.89765245916134484,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1242,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1242,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",4.4322370696841418E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1243,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1243,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.52028790820625748,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1244,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1244,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1225:L1244)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.7578234882711431},{"$f":"1/M1246","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1246,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1246+MATCH(1,INDIRECT(F1246),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1246=2,2,IF(G1246=3,1,IF(G1246=4,0,IF(G1246=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1246,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1246+MATCH(1,INDIRECT(I1246),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1246=3,1,IF(J1246=4,0,IF(J1246=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1246>1,IF(M1246=2,IF(B1246<C1246,E1246*N1246,(E1246-1)*N1246),IF(B1246<C1246,E1246*N1246,IF(B1246<2*C1246,(E1246-1)*N1246,(E1246-2)*N1246))),O1246)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.13218712426299706},{"$f":"1/M1247","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1247,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1247+MATCH(1,INDIRECT(F1247),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1247=2,2,IF(G1247=3,1,IF(G1247=4,0,IF(G1247=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1247,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1247+MATCH(1,INDIRECT(I1247),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1247=3,1,IF(J1247=4,0,IF(J1247=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1247>1,IF(M1247=2,IF(B1247<C1247,E1247*N1247,(E1247-1)*N1247),IF(B1247<C1247,E1247*N1247,IF(B1247<2*C1247,(E1247-1)*N1247,(E1247-2)*N1247))),O1247)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.10619109437327068},{"$f":"1/M1248","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1248,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1248+MATCH(1,INDIRECT(F1248),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1248=2,2,IF(G1248=3,1,IF(G1248=4,0,IF(G1248=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1248,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1248+MATCH(1,INDIRECT(I1248),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1248=3,1,IF(J1248=4,0,IF(J1248=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1248>1,IF(M1248=2,IF(B1248<C1248,E1248*N1248,(E1248-1)*N1248),IF(B1248<C1248,E1248*N1248,IF(B1248<2*C1248,(E1248-1)*N1248,(E1248-2)*N1248))),O1248)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.80516178937099248},{"$f":"1/M1249","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1249,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1249+MATCH(1,INDIRECT(F1249),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1249=2,2,IF(G1249=3,1,IF(G1249=4,0,IF(G1249=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1249,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1249+MATCH(1,INDIRECT(I1249),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1249=3,1,IF(J1249=4,0,IF(J1249=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1249>1,IF(M1249=2,IF(B1249<C1249,E1249*N1249,(E1249-1)*N1249),IF(B1249<C1249,E1249*N1249,IF(B1249<2*C1249,(E1249-1)*N1249,(E1249-2)*N1249))),O1249)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1246:L1249)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1245>Calculations!$G$39,\"EV\",IF(L1245>Calculations!$G$40,\"HV\",IF(L1245>Calculations!$G$41,\"MV\",IF(L1245>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1250>=Calculations!$H$39,\"EV\",IF(L1250>=Calculations!$H$40,\"HV\",IF(L1250>=Calculations!$H$41,\"MV\",IF(L1250>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1254=\"EV\",1,IF(M1254=\"HV\",2,IF(M1254=\"MV\",3,IF(M1254=\"PS\",4,IF(M1254=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1253,Calculations!$P$22:$U$28,N1254+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.85052989223819131},{"$f":"1/M1258","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1258=1,3,IF(D1258=2,2,IF(D1258=3,1,IF(D1258=4,0,IF(D1258=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1258,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1258+MATCH(1,INDIRECT(F1258),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1258=2,2,IF(G1258=3,1,IF(G1258=4,0,IF(G1258=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1258,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1258+MATCH(1,INDIRECT(I1258),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1258=3,1,IF(J1258=4,0,IF(J1258=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1258>1,IF(M1258=2,IF(B1258<C1258,E1258*N1258,H1258*N1258),IF(B1258<C1258,E1258*N1258,IF(B1258<2*C1258,H1258*N1258,K1258*N1258))),O1258)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.72095538481726795,{"$f":"1/M1259","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1259=1,3,IF(D1259=2,2,IF(D1259=3,1,IF(D1259=4,0,IF(D1259=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1259,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1259+MATCH(1,INDIRECT(F1259),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1259,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1259+MATCH(1,INDIRECT(I1259),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1259>1,IF(M1259=2,IF(B1259<C1259,E1259*N1259,(E1259-1)*N1259),IF(B1259<C1259,E1259*N1259,IF(B1259<2*C1259,(E1259-1)*N1259,(E1259-2)*N1259))),O1259)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.45834580098238076,{"$f":"1/M1260","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1260,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1260+MATCH(1,INDIRECT(F1260),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1260,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1260+MATCH(1,INDIRECT(I1260),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1260>1,IF(M1260=2,IF(B1260<C1260,E1260*N1260,(E1260-1)*N1260),IF(B1260<C1260,E1260*N1260,IF(B1260<2*C1260,(E1260-1)*N1260,(E1260-2)*N1260))),O1260)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.51984211114835321,{"$f":"1/M1261","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1261,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1261+MATCH(1,INDIRECT(F1261),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1261,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1261+MATCH(1,INDIRECT(I1261),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1261>1,IF(M1261=2,IF(B1261<C1261,E1261*N1261,(E1261-1)*N1261),IF(B1261<C1261,E1261*N1261,IF(B1261<2*C1261,(E1261-1)*N1261,(E1261-2)*N1261))),O1261)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.20577804598988692,{"$f":"1/M1262","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1262,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1262+MATCH(1,INDIRECT(F1262),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1262,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1262+MATCH(1,INDIRECT(I1262),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1262>1,IF(M1262=2,IF(B1262<C1262,E1262*N1262,(E1262-1)*N1262),IF(B1262<C1262,E1262*N1262,IF(B1262<2*C1262,(E1262-1)*N1262,(E1262-2)*N1262))),O1262)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.39546711418070613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1263,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1263,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.35227158634185562,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1264,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1264,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",3.919136115897659E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1265,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1265,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.53907950989481079,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1266,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1266,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.59432954949431649,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1267,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1267,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.13297804703566041,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1268,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1268,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",1.7143231083075694E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1269,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1269,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.55065074051269902,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1270,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1270,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.5021555874188548,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1271,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1271,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.17622330696639577,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1272,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1272,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.22899645208598352,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1273,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1273,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.99048430214279826,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1274,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1274,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.54052771811402989,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1275,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1275,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",7.78308466257841E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1276,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1276,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.42923958241244475,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1277,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1277,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1258:L1277)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.6752551265059511},{"$f":"1/M1279","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1279,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1279+MATCH(1,INDIRECT(F1279),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1279=2,2,IF(G1279=3,1,IF(G1279=4,0,IF(G1279=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1279,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1279+MATCH(1,INDIRECT(I1279),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1279=3,1,IF(J1279=4,0,IF(J1279=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1279>1,IF(M1279=2,IF(B1279<C1279,E1279*N1279,(E1279-1)*N1279),IF(B1279<C1279,E1279*N1279,IF(B1279<2*C1279,(E1279-1)*N1279,(E1279-2)*N1279))),O1279)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.60743944904449043},{"$f":"1/M1280","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1280,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1280+MATCH(1,INDIRECT(F1280),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1280=2,2,IF(G1280=3,1,IF(G1280=4,0,IF(G1280=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1280,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1280+MATCH(1,INDIRECT(I1280),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1280=3,1,IF(J1280=4,0,IF(J1280=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1280>1,IF(M1280=2,IF(B1280<C1280,E1280*N1280,(E1280-1)*N1280),IF(B1280<C1280,E1280*N1280,IF(B1280<2*C1280,(E1280-1)*N1280,(E1280-2)*N1280))),O1280)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.54787487514957267},{"$f":"1/M1281","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1281,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1281+MATCH(1,INDIRECT(F1281),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1281=2,2,IF(G1281=3,1,IF(G1281=4,0,IF(G1281=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1281,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1281+MATCH(1,INDIRECT(I1281),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1281=3,1,IF(J1281=4,0,IF(J1281=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1281>1,IF(M1281=2,IF(B1281<C1281,E1281*N1281,(E1281-1)*N1281),IF(B1281<C1281,E1281*N1281,IF(B1281<2*C1281,(E1281-1)*N1281,(E1281-2)*N1281))),O1281)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.63304311241645927},{"$f":"1/M1282","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1282,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1282+MATCH(1,INDIRECT(F1282),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1282=2,2,IF(G1282=3,1,IF(G1282=4,0,IF(G1282=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1282,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1282+MATCH(1,INDIRECT(I1282),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1282=3,1,IF(J1282=4,0,IF(J1282=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1282>1,IF(M1282=2,IF(B1282<C1282,E1282*N1282,(E1282-1)*N1282),IF(B1282<C1282,E1282*N1282,IF(B1282<2*C1282,(E1282-1)*N1282,(E1282-2)*N1282))),O1282)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1279:L1282)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1278>Calculations!$G$39,\"EV\",IF(L1278>Calculations!$G$40,\"HV\",IF(L1278>Calculations!$G$41,\"MV\",IF(L1278>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1283>=Calculations!$H$39,\"EV\",IF(L1283>=Calculations!$H$40,\"HV\",IF(L1283>=Calculations!$H$41,\"MV\",IF(L1283>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1287=\"EV\",1,IF(M1287=\"HV\",2,IF(M1287=\"MV\",3,IF(M1287=\"PS\",4,IF(M1287=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1286,Calculations!$P$22:$U$28,N1287+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.90167951326635642},{"$f":"1/M1291","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1291=1,3,IF(D1291=2,2,IF(D1291=3,1,IF(D1291=4,0,IF(D1291=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1291,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1291+MATCH(1,INDIRECT(F1291),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1291=2,2,IF(G1291=3,1,IF(G1291=4,0,IF(G1291=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1291,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1291+MATCH(1,INDIRECT(I1291),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1291=3,1,IF(J1291=4,0,IF(J1291=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1291>1,IF(M1291=2,IF(B1291<C1291,E1291*N1291,H1291*N1291),IF(B1291<C1291,E1291*N1291,IF(B1291<2*C1291,H1291*N1291,K1291*N1291))),O1291)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.37611062478860824,{"$f":"1/M1292","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1292=1,3,IF(D1292=2,2,IF(D1292=3,1,IF(D1292=4,0,IF(D1292=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1292,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1292+MATCH(1,INDIRECT(F1292),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1292,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1292+MATCH(1,INDIRECT(I1292),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1292>1,IF(M1292=2,IF(B1292<C1292,E1292*N1292,(E1292-1)*N1292),IF(B1292<C1292,E1292*N1292,IF(B1292<2*C1292,(E1292-1)*N1292,(E1292-2)*N1292))),O1292)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.92124361434565316,{"$f":"1/M1293","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1293,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1293+MATCH(1,INDIRECT(F1293),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1293,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1293+MATCH(1,INDIRECT(I1293),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1293>1,IF(M1293=2,IF(B1293<C1293,E1293*N1293,(E1293-1)*N1293),IF(B1293<C1293,E1293*N1293,IF(B1293<2*C1293,(E1293-1)*N1293,(E1293-2)*N1293))),O1293)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.88880729381948431,{"$f":"1/M1294","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1294,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1294+MATCH(1,INDIRECT(F1294),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1294,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1294+MATCH(1,INDIRECT(I1294),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1294>1,IF(M1294=2,IF(B1294<C1294,E1294*N1294,(E1294-1)*N1294),IF(B1294<C1294,E1294*N1294,IF(B1294<2*C1294,(E1294-1)*N1294,(E1294-2)*N1294))),O1294)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",5.428721022237426E-2,{"$f":"1/M1295","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1295,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1295+MATCH(1,INDIRECT(F1295),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1295,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1295+MATCH(1,INDIRECT(I1295),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1295>1,IF(M1295=2,IF(B1295<C1295,E1295*N1295,(E1295-1)*N1295),IF(B1295<C1295,E1295*N1295,IF(B1295<2*C1295,(E1295-1)*N1295,(E1295-2)*N1295))),O1295)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.51645285400873142,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1296,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1296,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.85541142664752345,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1297,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1297,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.69813371192138152,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1298,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1298,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.90492483062710627,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1299,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1299,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.42474523141617682,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1300,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1300,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",8.1744495794044636E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1301,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1301,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.74273369371850295,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1302,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1302,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",4.2921804234552385E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1303,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1303,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.47395127419395999,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1304,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1304,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.19437525699252078,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1305,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1305,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",7.989026335938465E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1306,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1306,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.66918537811880152,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1307,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1307,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.41858177236062588,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1308,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1308,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.86424131069365195,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1309,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1309,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.1346209457744022,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1310,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1310,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1291:L1310)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.51292478498517891},{"$f":"1/M1312","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1312,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1312+MATCH(1,INDIRECT(F1312),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1312=2,2,IF(G1312=3,1,IF(G1312=4,0,IF(G1312=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1312,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1312+MATCH(1,INDIRECT(I1312),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1312=3,1,IF(J1312=4,0,IF(J1312=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1312>1,IF(M1312=2,IF(B1312<C1312,E1312*N1312,(E1312-1)*N1312),IF(B1312<C1312,E1312*N1312,IF(B1312<2*C1312,(E1312-1)*N1312,(E1312-2)*N1312))),O1312)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.31954475348619515},{"$f":"1/M1313","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1313,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1313+MATCH(1,INDIRECT(F1313),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1313=2,2,IF(G1313=3,1,IF(G1313=4,0,IF(G1313=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1313,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1313+MATCH(1,INDIRECT(I1313),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1313=3,1,IF(J1313=4,0,IF(J1313=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1313>1,IF(M1313=2,IF(B1313<C1313,E1313*N1313,(E1313-1)*N1313),IF(B1313<C1313,E1313*N1313,IF(B1313<2*C1313,(E1313-1)*N1313,(E1313-2)*N1313))),O1313)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.55826174842341192},{"$f":"1/M1314","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1314,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1314+MATCH(1,INDIRECT(F1314),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1314=2,2,IF(G1314=3,1,IF(G1314=4,0,IF(G1314=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1314,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1314+MATCH(1,INDIRECT(I1314),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1314=3,1,IF(J1314=4,0,IF(J1314=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1314>1,IF(M1314=2,IF(B1314<C1314,E1314*N1314,(E1314-1)*N1314),IF(B1314<C1314,E1314*N1314,IF(B1314<2*C1314,(E1314-1)*N1314,(E1314-2)*N1314))),O1314)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":9.1492672889070814E-2},{"$f":"1/M1315","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1315,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1315+MATCH(1,INDIRECT(F1315),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1315=2,2,IF(G1315=3,1,IF(G1315=4,0,IF(G1315=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1315,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1315+MATCH(1,INDIRECT(I1315),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1315=3,1,IF(J1315=4,0,IF(J1315=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1315>1,IF(M1315=2,IF(B1315<C1315,E1315*N1315,(E1315-1)*N1315),IF(B1315<C1315,E1315*N1315,IF(B1315<2*C1315,(E1315-1)*N1315,(E1315-2)*N1315))),O1315)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1312:L1315)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1311>Calculations!$G$39,\"EV\",IF(L1311>Calculations!$G$40,\"HV\",IF(L1311>Calculations!$G$41,\"MV\",IF(L1311>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1316>=Calculations!$H$39,\"EV\",IF(L1316>=Calculations!$H$40,\"HV\",IF(L1316>=Calculations!$H$41,\"MV\",IF(L1316>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1320=\"EV\",1,IF(M1320=\"HV\",2,IF(M1320=\"MV\",3,IF(M1320=\"PS\",4,IF(M1320=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1319,Calculations!$P$22:$U$28,N1320+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.4026774211966262},{"$f":"1/M1324","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1324=1,3,IF(D1324=2,2,IF(D1324=3,1,IF(D1324=4,0,IF(D1324=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1324,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1324+MATCH(1,INDIRECT(F1324),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1324=2,2,IF(G1324=3,1,IF(G1324=4,0,IF(G1324=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1324,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1324+MATCH(1,INDIRECT(I1324),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1324=3,1,IF(J1324=4,0,IF(J1324=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1324>1,IF(M1324=2,IF(B1324<C1324,E1324*N1324,H1324*N1324),IF(B1324<C1324,E1324*N1324,IF(B1324<2*C1324,H1324*N1324,K1324*N1324))),O1324)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",3.0752884055357144E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1325=1,3,IF(D1325=2,2,IF(D1325=3,1,IF(D1325=4,0,IF(D1325=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1325,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1325,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M1325>1,IF(M1325=2,IF(B1325<C1325,E1325*N1325,(E1325-1)*N1325),IF(B1325<C1325,E1325*N1325,IF(B1325<2*C1325,(E1325-1)*N1325,(E1325-2)*N1325))),O1325)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.65433889134831624,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1326,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1326,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.98923673858982386,{"$f":"1/M1327","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1327,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1327+MATCH(1,INDIRECT(F1327),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1327,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1327+MATCH(1,INDIRECT(I1327),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1327>1,IF(M1327=2,IF(B1327<C1327,E1327*N1327,(E1327-1)*N1327),IF(B1327<C1327,E1327*N1327,IF(B1327<2*C1327,(E1327-1)*N1327,(E1327-2)*N1327))),O1327)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.81451287818333074,{"$f":"1/M1328","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1328,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1328+MATCH(1,INDIRECT(F1328),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1328,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1328+MATCH(1,INDIRECT(I1328),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1328>1,IF(M1328=2,IF(B1328<C1328,E1328*N1328,(E1328-1)*N1328),IF(B1328<C1328,E1328*N1328,IF(B1328<2*C1328,(E1328-1)*N1328,(E1328-2)*N1328))),O1328)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.54915309241963428,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1329,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1329,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.39742281086958364,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1330,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1330,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.65604337088003029,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1331,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1331,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.70952815247045253,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1332,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1332,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.48216295746721738,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1333,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1333,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.3398659760702305,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1334,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1334,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.48345232073123989,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1335,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1335,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.90875077578217922,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1336,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1336,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.93891543535221922,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1337,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1337,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.72097928240929654,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1338,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1338,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.85476360841136956,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1339,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1339,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.79331349854229183,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1340,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1340,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.95548908963484203,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1341,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1341,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.5974275742770524,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1342,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1342,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.49925554080890744,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1343,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1343,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1324:L1343)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.28526452536962221},{"$f":"1/M1345","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1345,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1345+MATCH(1,INDIRECT(F1345),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1345=2,2,IF(G1345=3,1,IF(G1345=4,0,IF(G1345=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1345,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1345+MATCH(1,INDIRECT(I1345),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1345=3,1,IF(J1345=4,0,IF(J1345=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1345>1,IF(M1345=2,IF(B1345<C1345,E1345*N1345,(E1345-1)*N1345),IF(B1345<C1345,E1345*N1345,IF(B1345<2*C1345,(E1345-1)*N1345,(E1345-2)*N1345))),O1345)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M1346","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1346,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1346+MATCH(1,INDIRECT(F1346),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1346=2,2,IF(G1346=3,1,IF(G1346=4,0,IF(G1346=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1346,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1346+MATCH(1,INDIRECT(I1346),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1346=3,1,IF(J1346=4,0,IF(J1346=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1346>1,IF(M1346=2,IF(B1346<C1346,E1346*N1346,(E1346-1)*N1346),IF(B1346<C1346,E1346*N1346,IF(B1346<2*C1346,(E1346-1)*N1346,(E1346-2)*N1346))),O1346)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.89607729444603379},{"$f":"1/M1347","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1347,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1347+MATCH(1,INDIRECT(F1347),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1347=2,2,IF(G1347=3,1,IF(G1347=4,0,IF(G1347=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1347,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1347+MATCH(1,INDIRECT(I1347),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1347=3,1,IF(J1347=4,0,IF(J1347=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1347>1,IF(M1347=2,IF(B1347<C1347,E1347*N1347,(E1347-1)*N1347),IF(B1347<C1347,E1347*N1347,IF(B1347<2*C1347,(E1347-1)*N1347,(E1347-2)*N1347))),O1347)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.66051014444360767},{"$f":"1/M1348","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1348,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1348+MATCH(1,INDIRECT(F1348),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1348=2,2,IF(G1348=3,1,IF(G1348=4,0,IF(G1348=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1348,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1348+MATCH(1,INDIRECT(I1348),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1348=3,1,IF(J1348=4,0,IF(J1348=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1348>1,IF(M1348=2,IF(B1348<C1348,E1348*N1348,(E1348-1)*N1348),IF(B1348<C1348,E1348*N1348,IF(B1348<2*C1348,(E1348-1)*N1348,(E1348-2)*N1348))),O1348)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1345:L1348)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1344>Calculations!$G$39,\"EV\",IF(L1344>Calculations!$G$40,\"HV\",IF(L1344>Calculations!$G$41,\"MV\",IF(L1344>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1349>=Calculations!$H$39,\"EV\",IF(L1349>=Calculations!$H$40,\"HV\",IF(L1349>=Calculations!$H$41,\"MV\",IF(L1349>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1353=\"EV\",1,IF(M1353=\"HV\",2,IF(M1353=\"MV\",3,IF(M1353=\"PS\",4,IF(M1353=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1352,Calculations!$P$22:$U$28,N1353+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":8.4635752069684989E-2},{"$f":"1/M1357","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1357=1,3,IF(D1357=2,2,IF(D1357=3,1,IF(D1357=4,0,IF(D1357=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1357,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1357+MATCH(1,INDIRECT(F1357),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1357=2,2,IF(G1357=3,1,IF(G1357=4,0,IF(G1357=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1357,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1357+MATCH(1,INDIRECT(I1357),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1357=3,1,IF(J1357=4,0,IF(J1357=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1357>1,IF(M1357=2,IF(B1357<C1357,E1357*N1357,H1357*N1357),IF(B1357<C1357,E1357*N1357,IF(B1357<2*C1357,H1357*N1357,K1357*N1357))),O1357)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",1.255674156941966E-2,{"$f":"1/M1358","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1358=1,3,IF(D1358=2,2,IF(D1358=3,1,IF(D1358=4,0,IF(D1358=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1358,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1358+MATCH(1,INDIRECT(F1358),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1358,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1358+MATCH(1,INDIRECT(I1358),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1358>1,IF(M1358=2,IF(B1358<C1358,E1358*N1358,(E1358-1)*N1358),IF(B1358<C1358,E1358*N1358,IF(B1358<2*C1358,(E1358-1)*N1358,(E1358-2)*N1358))),O1358)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.59377358773630684,{"$f":"1/M1359","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1359,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1359+MATCH(1,INDIRECT(F1359),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1359,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1359+MATCH(1,INDIRECT(I1359),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1359>1,IF(M1359=2,IF(B1359<C1359,E1359*N1359,(E1359-1)*N1359),IF(B1359<C1359,E1359*N1359,IF(B1359<2*C1359,(E1359-1)*N1359,(E1359-2)*N1359))),O1359)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.75233024573761009,{"$f":"1/M1360","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1360,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1360+MATCH(1,INDIRECT(F1360),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1360,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1360+MATCH(1,INDIRECT(I1360),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1360>1,IF(M1360=2,IF(B1360<C1360,E1360*N1360,(E1360-1)*N1360),IF(B1360<C1360,E1360*N1360,IF(B1360<2*C1360,(E1360-1)*N1360,(E1360-2)*N1360))),O1360)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.82158845877283848,{"$f":"1/M1361","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1361,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1361+MATCH(1,INDIRECT(F1361),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1361,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1361+MATCH(1,INDIRECT(I1361),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1361>1,IF(M1361=2,IF(B1361<C1361,E1361*N1361,(E1361-1)*N1361),IF(B1361<C1361,E1361*N1361,IF(B1361<2*C1361,(E1361-1)*N1361,(E1361-2)*N1361))),O1361)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.37266422689456979,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1362,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1362,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.27333443630681309,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1363,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1363,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.3829221029523584,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1364,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1364,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.77774650923234079,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1365,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1365,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",7.4450645602332499E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1366,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1366,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.83361653206617203,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1367,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1367,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.60596261181191557,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1368,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1368,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.78243459058035203,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1369,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1369,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.67590857023439854,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1370,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1370,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.93165000533776698,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1371,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1371,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.62292205233292131,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1372,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1372,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.22362822843762498,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1373,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1373,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.45708906234482582,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1374,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1374,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.60961756964353409,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1375,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1375,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",6.6717059486734565E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1376,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1376,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1357:L1376)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.88783694854358997},{"$f":"1/M1378","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1378,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1378+MATCH(1,INDIRECT(F1378),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1378=2,2,IF(G1378=3,1,IF(G1378=4,0,IF(G1378=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1378,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1378+MATCH(1,INDIRECT(I1378),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1378=3,1,IF(J1378=4,0,IF(J1378=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1378>1,IF(M1378=2,IF(B1378<C1378,E1378*N1378,(E1378-1)*N1378),IF(B1378<C1378,E1378*N1378,IF(B1378<2*C1378,(E1378-1)*N1378,(E1378-2)*N1378))),O1378)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.68476267227041498},{"$f":"1/M1379","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1379,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1379+MATCH(1,INDIRECT(F1379),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1379=2,2,IF(G1379=3,1,IF(G1379=4,0,IF(G1379=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1379,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1379+MATCH(1,INDIRECT(I1379),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1379=3,1,IF(J1379=4,0,IF(J1379=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1379>1,IF(M1379=2,IF(B1379<C1379,E1379*N1379,(E1379-1)*N1379),IF(B1379<C1379,E1379*N1379,IF(B1379<2*C1379,(E1379-1)*N1379,(E1379-2)*N1379))),O1379)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.76005184005969417},{"$f":"1/M1380","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1380,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1380+MATCH(1,INDIRECT(F1380),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1380=2,2,IF(G1380=3,1,IF(G1380=4,0,IF(G1380=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1380,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1380+MATCH(1,INDIRECT(I1380),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1380=3,1,IF(J1380=4,0,IF(J1380=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1380>1,IF(M1380=2,IF(B1380<C1380,E1380*N1380,(E1380-1)*N1380),IF(B1380<C1380,E1380*N1380,IF(B1380<2*C1380,(E1380-1)*N1380,(E1380-2)*N1380))),O1380)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.66974829922674983},{"$f":"1/M1381","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1381,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1381+MATCH(1,INDIRECT(F1381),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1381=2,2,IF(G1381=3,1,IF(G1381=4,0,IF(G1381=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1381,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1381+MATCH(1,INDIRECT(I1381),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1381=3,1,IF(J1381=4,0,IF(J1381=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1381>1,IF(M1381=2,IF(B1381<C1381,E1381*N1381,(E1381-1)*N1381),IF(B1381<C1381,E1381*N1381,IF(B1381<2*C1381,(E1381-1)*N1381,(E1381-2)*N1381))),O1381)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1378:L1381)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1377>Calculations!$G$39,\"EV\",IF(L1377>Calculations!$G$40,\"HV\",IF(L1377>Calculations!$G$41,\"MV\",IF(L1377>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1382>=Calculations!$H$39,\"EV\",IF(L1382>=Calculations!$H$40,\"HV\",IF(L1382>=Calculations!$H$41,\"MV\",IF(L1382>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1386=\"EV\",1,IF(M1386=\"HV\",2,IF(M1386=\"MV\",3,IF(M1386=\"PS\",4,IF(M1386=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1385,Calculations!$P$22:$U$28,N1386+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.77900299518534877},{"$f":"1/M1390","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1390=1,3,IF(D1390=2,2,IF(D1390=3,1,IF(D1390=4,0,IF(D1390=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1390,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1390+MATCH(1,INDIRECT(F1390),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1390=2,2,IF(G1390=3,1,IF(G1390=4,0,IF(G1390=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1390,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1390+MATCH(1,INDIRECT(I1390),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1390=3,1,IF(J1390=4,0,IF(J1390=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1390>1,IF(M1390=2,IF(B1390<C1390,E1390*N1390,H1390*N1390),IF(B1390<C1390,E1390*N1390,IF(B1390<2*C1390,H1390*N1390,K1390*N1390))),O1390)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.81713566008644112,{"$f":"1/M1391","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1391=1,3,IF(D1391=2,2,IF(D1391=3,1,IF(D1391=4,0,IF(D1391=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1391,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1391+MATCH(1,INDIRECT(F1391),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1391,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1391+MATCH(1,INDIRECT(I1391),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1391>1,IF(M1391=2,IF(B1391<C1391,E1391*N1391,(E1391-1)*N1391),IF(B1391<C1391,E1391*N1391,IF(B1391<2*C1391,(E1391-1)*N1391,(E1391-2)*N1391))),O1391)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.71625086666067816,{"$f":"1/M1392","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1392,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1392+MATCH(1,INDIRECT(F1392),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1392,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1392+MATCH(1,INDIRECT(I1392),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1392>1,IF(M1392=2,IF(B1392<C1392,E1392*N1392,(E1392-1)*N1392),IF(B1392<C1392,E1392*N1392,IF(B1392<2*C1392,(E1392-1)*N1392,(E1392-2)*N1392))),O1392)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.21237662588433692,{"$f":"1/M1393","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1393,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1393+MATCH(1,INDIRECT(F1393),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1393,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1393+MATCH(1,INDIRECT(I1393),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1393>1,IF(M1393=2,IF(B1393<C1393,E1393*N1393,(E1393-1)*N1393),IF(B1393<C1393,E1393*N1393,IF(B1393<2*C1393,(E1393-1)*N1393,(E1393-2)*N1393))),O1393)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.92884677540649574,{"$f":"1/M1394","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1394,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1394+MATCH(1,INDIRECT(F1394),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1394,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1394+MATCH(1,INDIRECT(I1394),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1394>1,IF(M1394=2,IF(B1394<C1394,E1394*N1394,(E1394-1)*N1394),IF(B1394<C1394,E1394*N1394,IF(B1394<2*C1394,(E1394-1)*N1394,(E1394-2)*N1394))),O1394)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.56963469578373649,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1395,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1395,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.90854735052557867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1396,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1396,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.74681497304359445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1397,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1397,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.69779779742023151,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1398,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1398,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.80717981391422222,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1399,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1399,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.44737542091873628,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1400,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1400,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.87742331586673483,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1401,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1401,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",5.5574171416236995E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1402,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1402,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.3816190898453804,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1403,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1403,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.8705813379973284,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1404,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1404,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.44093287103280299,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1405,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1405,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.13649786021889132,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1406,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1406,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.12647927388052504,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1407,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1407,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.8249141393962155,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1408,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1408,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.44502196021038121,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1409,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1409,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1390:L1409)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.7252703070113955},{"$f":"1/M1411","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1411,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1411+MATCH(1,INDIRECT(F1411),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1411=2,2,IF(G1411=3,1,IF(G1411=4,0,IF(G1411=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1411,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1411+MATCH(1,INDIRECT(I1411),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1411=3,1,IF(J1411=4,0,IF(J1411=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1411>1,IF(M1411=2,IF(B1411<C1411,E1411*N1411,(E1411-1)*N1411),IF(B1411<C1411,E1411*N1411,IF(B1411<2*C1411,(E1411-1)*N1411,(E1411-2)*N1411))),O1411)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":5.2168418156474328E-2},{"$f":"1/M1412","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1412,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1412+MATCH(1,INDIRECT(F1412),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1412=2,2,IF(G1412=3,1,IF(G1412=4,0,IF(G1412=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1412,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1412+MATCH(1,INDIRECT(I1412),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1412=3,1,IF(J1412=4,0,IF(J1412=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1412>1,IF(M1412=2,IF(B1412<C1412,E1412*N1412,(E1412-1)*N1412),IF(B1412<C1412,E1412*N1412,IF(B1412<2*C1412,(E1412-1)*N1412,(E1412-2)*N1412))),O1412)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.53316831067168569},{"$f":"1/M1413","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1413,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1413+MATCH(1,INDIRECT(F1413),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1413=2,2,IF(G1413=3,1,IF(G1413=4,0,IF(G1413=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1413,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1413+MATCH(1,INDIRECT(I1413),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1413=3,1,IF(J1413=4,0,IF(J1413=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1413>1,IF(M1413=2,IF(B1413<C1413,E1413*N1413,(E1413-1)*N1413),IF(B1413<C1413,E1413*N1413,IF(B1413<2*C1413,(E1413-1)*N1413,(E1413-2)*N1413))),O1413)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.18529893335059777},{"$f":"1/M1414","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1414,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1414+MATCH(1,INDIRECT(F1414),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1414=2,2,IF(G1414=3,1,IF(G1414=4,0,IF(G1414=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1414,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1414+MATCH(1,INDIRECT(I1414),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1414=3,1,IF(J1414=4,0,IF(J1414=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1414>1,IF(M1414=2,IF(B1414<C1414,E1414*N1414,(E1414-1)*N1414),IF(B1414<C1414,E1414*N1414,IF(B1414<2*C1414,(E1414-1)*N1414,(E1414-2)*N1414))),O1414)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1411:L1414)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1410>Calculations!$G$39,\"EV\",IF(L1410>Calculations!$G$40,\"HV\",IF(L1410>Calculations!$G$41,\"MV\",IF(L1410>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1415>=Calculations!$H$39,\"EV\",IF(L1415>=Calculations!$H$40,\"HV\",IF(L1415>=Calculations!$H$41,\"MV\",IF(L1415>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1419=\"EV\",1,IF(M1419=\"HV\",2,IF(M1419=\"MV\",3,IF(M1419=\"PS\",4,IF(M1419=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1418,Calculations!$P$22:$U$28,N1419+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.97137330413522704},{"$f":"1/M1423","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1423=1,3,IF(D1423=2,2,IF(D1423=3,1,IF(D1423=4,0,IF(D1423=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1423,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1423+MATCH(1,INDIRECT(F1423),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1423=2,2,IF(G1423=3,1,IF(G1423=4,0,IF(G1423=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1423,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1423+MATCH(1,INDIRECT(I1423),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1423=3,1,IF(J1423=4,0,IF(J1423=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1423>1,IF(M1423=2,IF(B1423<C1423,E1423*N1423,H1423*N1423),IF(B1423<C1423,E1423*N1423,IF(B1423<2*C1423,H1423*N1423,K1423*N1423))),O1423)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.66547284269221174,{"$f":"1/M1424","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1424=1,3,IF(D1424=2,2,IF(D1424=3,1,IF(D1424=4,0,IF(D1424=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1424,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1424+MATCH(1,INDIRECT(F1424),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1424,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1424+MATCH(1,INDIRECT(I1424),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1424>1,IF(M1424=2,IF(B1424<C1424,E1424*N1424,(E1424-1)*N1424),IF(B1424<C1424,E1424*N1424,IF(B1424<2*C1424,(E1424-1)*N1424,(E1424-2)*N1424))),O1424)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.58583318631314241,{"$f":"1/M1425","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1425,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1425+MATCH(1,INDIRECT(F1425),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1425,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1425+MATCH(1,INDIRECT(I1425),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1425>1,IF(M1425=2,IF(B1425<C1425,E1425*N1425,(E1425-1)*N1425),IF(B1425<C1425,E1425*N1425,IF(B1425<2*C1425,(E1425-1)*N1425,(E1425-2)*N1425))),O1425)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",6.7843908586183277E-2,{"$f":"1/M1426","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1426,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1426+MATCH(1,INDIRECT(F1426),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1426,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1426+MATCH(1,INDIRECT(I1426),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1426>1,IF(M1426=2,IF(B1426<C1426,E1426*N1426,(E1426-1)*N1426),IF(B1426<C1426,E1426*N1426,IF(B1426<2*C1426,(E1426-1)*N1426,(E1426-2)*N1426))),O1426)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.73574062341210766,{"$f":"1/M1427","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1427,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1427+MATCH(1,INDIRECT(F1427),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1427,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1427+MATCH(1,INDIRECT(I1427),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1427>1,IF(M1427=2,IF(B1427<C1427,E1427*N1427,(E1427-1)*N1427),IF(B1427<C1427,E1427*N1427,IF(B1427<2*C1427,(E1427-1)*N1427,(E1427-2)*N1427))),O1427)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.76645674429604393,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1428,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1428,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.6809712629205773,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1429,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1429,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.20232476100472219,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1430,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1430,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.71596706789949494,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1431,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1431,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.66498676736397433,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1432,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1432,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.14921782176873377,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1433,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1433,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.54537920190240741,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1434,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1434,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.88312424880588269,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1435,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1435,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.97827522015144663,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1436,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1436,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.42056197036085152,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1437,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1437,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.38570183974678673,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1438,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1438,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",3.6766089757749087E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1439,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1439,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.79369638811545917,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1440,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1440,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.86741356959376981,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1441,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1441,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.34755555416315309,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1442,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1442,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1423:L1442)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.19184166119212798},{"$f":"1/M1444","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1444,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1444+MATCH(1,INDIRECT(F1444),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1444=2,2,IF(G1444=3,1,IF(G1444=4,0,IF(G1444=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1444,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1444+MATCH(1,INDIRECT(I1444),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1444=3,1,IF(J1444=4,0,IF(J1444=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1444>1,IF(M1444=2,IF(B1444<C1444,E1444*N1444,(E1444-1)*N1444),IF(B1444<C1444,E1444*N1444,IF(B1444<2*C1444,(E1444-1)*N1444,(E1444-2)*N1444))),O1444)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.33215007719829071},{"$f":"1/M1445","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1445,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1445+MATCH(1,INDIRECT(F1445),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1445=2,2,IF(G1445=3,1,IF(G1445=4,0,IF(G1445=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1445,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1445+MATCH(1,INDIRECT(I1445),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1445=3,1,IF(J1445=4,0,IF(J1445=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1445>1,IF(M1445=2,IF(B1445<C1445,E1445*N1445,(E1445-1)*N1445),IF(B1445<C1445,E1445*N1445,IF(B1445<2*C1445,(E1445-1)*N1445,(E1445-2)*N1445))),O1445)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.90978166065392063},{"$f":"1/M1446","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1446,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1446+MATCH(1,INDIRECT(F1446),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1446=2,2,IF(G1446=3,1,IF(G1446=4,0,IF(G1446=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1446,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1446+MATCH(1,INDIRECT(I1446),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1446=3,1,IF(J1446=4,0,IF(J1446=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1446>1,IF(M1446=2,IF(B1446<C1446,E1446*N1446,(E1446-1)*N1446),IF(B1446<C1446,E1446*N1446,IF(B1446<2*C1446,(E1446-1)*N1446,(E1446-2)*N1446))),O1446)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.42067688878543674},{"$f":"1/M1447","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1447,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1447+MATCH(1,INDIRECT(F1447),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1447=2,2,IF(G1447=3,1,IF(G1447=4,0,IF(G1447=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1447,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1447+MATCH(1,INDIRECT(I1447),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1447=3,1,IF(J1447=4,0,IF(J1447=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1447>1,IF(M1447=2,IF(B1447<C1447,E1447*N1447,(E1447-1)*N1447),IF(B1447<C1447,E1447*N1447,IF(B1447<2*C1447,(E1447-1)*N1447,(E1447-2)*N1447))),O1447)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1444:L1447)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1443>Calculations!$G$39,\"EV\",IF(L1443>Calculations!$G$40,\"HV\",IF(L1443>Calculations!$G$41,\"MV\",IF(L1443>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1448>=Calculations!$H$39,\"EV\",IF(L1448>=Calculations!$H$40,\"HV\",IF(L1448>=Calculations!$H$41,\"MV\",IF(L1448>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1452=\"EV\",1,IF(M1452=\"HV\",2,IF(M1452=\"MV\",3,IF(M1452=\"PS\",4,IF(M1452=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1451,Calculations!$P$22:$U$28,N1452+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.72123164684110586},{"$f":"1/M1456","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1456=1,3,IF(D1456=2,2,IF(D1456=3,1,IF(D1456=4,0,IF(D1456=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1456,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1456+MATCH(1,INDIRECT(F1456),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1456=2,2,IF(G1456=3,1,IF(G1456=4,0,IF(G1456=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1456,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1456+MATCH(1,INDIRECT(I1456),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1456=3,1,IF(J1456=4,0,IF(J1456=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1456>1,IF(M1456=2,IF(B1456<C1456,E1456*N1456,H1456*N1456),IF(B1456<C1456,E1456*N1456,IF(B1456<2*C1456,H1456*N1456,K1456*N1456))),O1456)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.90648182697272894,{"$f":"1/M1457","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1457=1,3,IF(D1457=2,2,IF(D1457=3,1,IF(D1457=4,0,IF(D1457=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1457,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1457+MATCH(1,INDIRECT(F1457),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1457,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1457+MATCH(1,INDIRECT(I1457),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1457>1,IF(M1457=2,IF(B1457<C1457,E1457*N1457,(E1457-1)*N1457),IF(B1457<C1457,E1457*N1457,IF(B1457<2*C1457,(E1457-1)*N1457,(E1457-2)*N1457))),O1457)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.42757212388424726,{"$f":"1/M1458","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1458,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1458+MATCH(1,INDIRECT(F1458),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1458,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1458+MATCH(1,INDIRECT(I1458),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1458>1,IF(M1458=2,IF(B1458<C1458,E1458*N1458,(E1458-1)*N1458),IF(B1458<C1458,E1458*N1458,IF(B1458<2*C1458,(E1458-1)*N1458,(E1458-2)*N1458))),O1458)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.28965937425228505,{"$f":"1/M1459","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1459,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1459+MATCH(1,INDIRECT(F1459),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1459,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1459+MATCH(1,INDIRECT(I1459),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1459>1,IF(M1459=2,IF(B1459<C1459,E1459*N1459,(E1459-1)*N1459),IF(B1459<C1459,E1459*N1459,IF(B1459<2*C1459,(E1459-1)*N1459,(E1459-2)*N1459))),O1459)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.78558392584076897,{"$f":"1/M1460","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1460,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1460+MATCH(1,INDIRECT(F1460),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1460,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1460+MATCH(1,INDIRECT(I1460),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1460>1,IF(M1460=2,IF(B1460<C1460,E1460*N1460,(E1460-1)*N1460),IF(B1460<C1460,E1460*N1460,IF(B1460<2*C1460,(E1460-1)*N1460,(E1460-2)*N1460))),O1460)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.71853400103520793,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1461,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1461,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.82355656283345813,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1462,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1462,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.91713955901102984,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1463,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1463,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.87754755987353084,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1464,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1464,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.30912881602018705,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1465,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1465,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.41895755325420991,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1466,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1466,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.14455663537252683,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1467,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1467,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.42331115525511576,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1468,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1468,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.75518048639061308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1469,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1469,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",5.286866199122997E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1470,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1470,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.84727632219773008,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1471,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1471,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.81895730494778241,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1472,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1472,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.3365660813285094,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1473,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1473,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.50152214823640628,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1474,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1474,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.65522793004625812,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1475,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1475,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1456:L1475)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.52161697635707183},{"$f":"1/M1477","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1477,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1477+MATCH(1,INDIRECT(F1477),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1477=2,2,IF(G1477=3,1,IF(G1477=4,0,IF(G1477=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1477,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1477+MATCH(1,INDIRECT(I1477),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1477=3,1,IF(J1477=4,0,IF(J1477=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1477>1,IF(M1477=2,IF(B1477<C1477,E1477*N1477,(E1477-1)*N1477),IF(B1477<C1477,E1477*N1477,IF(B1477<2*C1477,(E1477-1)*N1477,(E1477-2)*N1477))),O1477)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.98317671095469517},{"$f":"1/M1478","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1478,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1478+MATCH(1,INDIRECT(F1478),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1478=2,2,IF(G1478=3,1,IF(G1478=4,0,IF(G1478=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1478,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1478+MATCH(1,INDIRECT(I1478),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1478=3,1,IF(J1478=4,0,IF(J1478=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1478>1,IF(M1478=2,IF(B1478<C1478,E1478*N1478,(E1478-1)*N1478),IF(B1478<C1478,E1478*N1478,IF(B1478<2*C1478,(E1478-1)*N1478,(E1478-2)*N1478))),O1478)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.80306702867803792},{"$f":"1/M1479","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1479,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1479+MATCH(1,INDIRECT(F1479),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1479=2,2,IF(G1479=3,1,IF(G1479=4,0,IF(G1479=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1479,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1479+MATCH(1,INDIRECT(I1479),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1479=3,1,IF(J1479=4,0,IF(J1479=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1479>1,IF(M1479=2,IF(B1479<C1479,E1479*N1479,(E1479-1)*N1479),IF(B1479<C1479,E1479*N1479,IF(B1479<2*C1479,(E1479-1)*N1479,(E1479-2)*N1479))),O1479)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.44468969796780611},{"$f":"1/M1480","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1480,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1480+MATCH(1,INDIRECT(F1480),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1480=2,2,IF(G1480=3,1,IF(G1480=4,0,IF(G1480=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1480,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1480+MATCH(1,INDIRECT(I1480),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1480=3,1,IF(J1480=4,0,IF(J1480=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1480>1,IF(M1480=2,IF(B1480<C1480,E1480*N1480,(E1480-1)*N1480),IF(B1480<C1480,E1480*N1480,IF(B1480<2*C1480,(E1480-1)*N1480,(E1480-2)*N1480))),O1480)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1477:L1480)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1476>Calculations!$G$39,\"EV\",IF(L1476>Calculations!$G$40,\"HV\",IF(L1476>Calculations!$G$41,\"MV\",IF(L1476>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1481>=Calculations!$H$39,\"EV\",IF(L1481>=Calculations!$H$40,\"HV\",IF(L1481>=Calculations!$H$41,\"MV\",IF(L1481>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1485=\"EV\",1,IF(M1485=\"HV\",2,IF(M1485=\"MV\",3,IF(M1485=\"PS\",4,IF(M1485=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1484,Calculations!$P$22:$U$28,N1485+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.45656836436303616},{"$f":"1/M1489","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1489=1,3,IF(D1489=2,2,IF(D1489=3,1,IF(D1489=4,0,IF(D1489=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1489,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1489+MATCH(1,INDIRECT(F1489),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1489=2,2,IF(G1489=3,1,IF(G1489=4,0,IF(G1489=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1489,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1489+MATCH(1,INDIRECT(I1489),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1489=3,1,IF(J1489=4,0,IF(J1489=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1489>1,IF(M1489=2,IF(B1489<C1489,E1489*N1489,H1489*N1489),IF(B1489<C1489,E1489*N1489,IF(B1489<2*C1489,H1489*N1489,K1489*N1489))),O1489)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.87584425615053996,{"$f":"1/M1490","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1490=1,3,IF(D1490=2,2,IF(D1490=3,1,IF(D1490=4,0,IF(D1490=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1490,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1490+MATCH(1,INDIRECT(F1490),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1490,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1490+MATCH(1,INDIRECT(I1490),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1490>1,IF(M1490=2,IF(B1490<C1490,E1490*N1490,(E1490-1)*N1490),IF(B1490<C1490,E1490*N1490,IF(B1490<2*C1490,(E1490-1)*N1490,(E1490-2)*N1490))),O1490)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.29010164620745893,{"$f":"1/M1491","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1491,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1491+MATCH(1,INDIRECT(F1491),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1491,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1491+MATCH(1,INDIRECT(I1491),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1491>1,IF(M1491=2,IF(B1491<C1491,E1491*N1491,(E1491-1)*N1491),IF(B1491<C1491,E1491*N1491,IF(B1491<2*C1491,(E1491-1)*N1491,(E1491-2)*N1491))),O1491)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.57994759132930829,{"$f":"1/M1492","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1492,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1492+MATCH(1,INDIRECT(F1492),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1492,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1492+MATCH(1,INDIRECT(I1492),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1492>1,IF(M1492=2,IF(B1492<C1492,E1492*N1492,(E1492-1)*N1492),IF(B1492<C1492,E1492*N1492,IF(B1492<2*C1492,(E1492-1)*N1492,(E1492-2)*N1492))),O1492)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.52291585135943253,{"$f":"1/M1493","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1493,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1493+MATCH(1,INDIRECT(F1493),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1493,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1493+MATCH(1,INDIRECT(I1493),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1493>1,IF(M1493=2,IF(B1493<C1493,E1493*N1493,(E1493-1)*N1493),IF(B1493<C1493,E1493*N1493,IF(B1493<2*C1493,(E1493-1)*N1493,(E1493-2)*N1493))),O1493)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.56466948760677738,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1494,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1494,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.80405480326664847,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1495,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1495,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",5.0694814356141427E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1496,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1496,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.88321631176177151,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1497,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1497,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.95847922265279828,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1498,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1498,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.45835866686616589,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1499,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1499,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.24013099088012013,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1500,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1500,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.86235513887729065,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1501,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1501,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.71548593652802595,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1502,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1502,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.90135390598681586,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1503,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1503,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.27689013666037909,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1504,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1504,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.49583280500810711,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1505,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1505,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.44764572846533712,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1506,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1506,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.69084681917617763,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1507,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1507,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.24678568330976058,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1508,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1508,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1489:L1508)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.47981194677364369},{"$f":"1/M1510","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1510,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1510+MATCH(1,INDIRECT(F1510),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1510=2,2,IF(G1510=3,1,IF(G1510=4,0,IF(G1510=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1510,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1510+MATCH(1,INDIRECT(I1510),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1510=3,1,IF(J1510=4,0,IF(J1510=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1510>1,IF(M1510=2,IF(B1510<C1510,E1510*N1510,(E1510-1)*N1510),IF(B1510<C1510,E1510*N1510,IF(B1510<2*C1510,(E1510-1)*N1510,(E1510-2)*N1510))),O1510)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.90203595856951779},{"$f":"1/M1511","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1511,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1511+MATCH(1,INDIRECT(F1511),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1511=2,2,IF(G1511=3,1,IF(G1511=4,0,IF(G1511=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1511,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1511+MATCH(1,INDIRECT(I1511),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1511=3,1,IF(J1511=4,0,IF(J1511=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1511>1,IF(M1511=2,IF(B1511<C1511,E1511*N1511,(E1511-1)*N1511),IF(B1511<C1511,E1511*N1511,IF(B1511<2*C1511,(E1511-1)*N1511,(E1511-2)*N1511))),O1511)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.91493368386771901},{"$f":"1/M1512","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1512,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1512+MATCH(1,INDIRECT(F1512),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1512=2,2,IF(G1512=3,1,IF(G1512=4,0,IF(G1512=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1512,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1512+MATCH(1,INDIRECT(I1512),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1512=3,1,IF(J1512=4,0,IF(J1512=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1512>1,IF(M1512=2,IF(B1512<C1512,E1512*N1512,(E1512-1)*N1512),IF(B1512<C1512,E1512*N1512,IF(B1512<2*C1512,(E1512-1)*N1512,(E1512-2)*N1512))),O1512)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.70464279014549491},{"$f":"1/M1513","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1513,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1513+MATCH(1,INDIRECT(F1513),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1513=2,2,IF(G1513=3,1,IF(G1513=4,0,IF(G1513=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1513,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1513+MATCH(1,INDIRECT(I1513),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1513=3,1,IF(J1513=4,0,IF(J1513=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1513>1,IF(M1513=2,IF(B1513<C1513,E1513*N1513,(E1513-1)*N1513),IF(B1513<C1513,E1513*N1513,IF(B1513<2*C1513,(E1513-1)*N1513,(E1513-2)*N1513))),O1513)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1510:L1513)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1509>Calculations!$G$39,\"EV\",IF(L1509>Calculations!$G$40,\"HV\",IF(L1509>Calculations!$G$41,\"MV\",IF(L1509>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1514>=Calculations!$H$39,\"EV\",IF(L1514>=Calculations!$H$40,\"HV\",IF(L1514>=Calculations!$H$41,\"MV\",IF(L1514>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1518=\"EV\",1,IF(M1518=\"HV\",2,IF(M1518=\"MV\",3,IF(M1518=\"PS\",4,IF(M1518=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1517,Calculations!$P$22:$U$28,N1518+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.55909648715505511},{"$f":"1/M1522","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1522=1,3,IF(D1522=2,2,IF(D1522=3,1,IF(D1522=4,0,IF(D1522=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1522,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1522+MATCH(1,INDIRECT(F1522),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1522=2,2,IF(G1522=3,1,IF(G1522=4,0,IF(G1522=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1522,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1522+MATCH(1,INDIRECT(I1522),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1522=3,1,IF(J1522=4,0,IF(J1522=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1522>1,IF(M1522=2,IF(B1522<C1522,E1522*N1522,H1522*N1522),IF(B1522<C1522,E1522*N1522,IF(B1522<2*C1522,H1522*N1522,K1522*N1522))),O1522)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.67128920549399562,{"$f":"1/M1523","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1523=1,3,IF(D1523=2,2,IF(D1523=3,1,IF(D1523=4,0,IF(D1523=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1523,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1523+MATCH(1,INDIRECT(F1523),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1523,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1523+MATCH(1,INDIRECT(I1523),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1523>1,IF(M1523=2,IF(B1523<C1523,E1523*N1523,(E1523-1)*N1523),IF(B1523<C1523,E1523*N1523,IF(B1523<2*C1523,(E1523-1)*N1523,(E1523-2)*N1523))),O1523)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.31810338817155637,{"$f":"1/M1524","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1524,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1524+MATCH(1,INDIRECT(F1524),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1524,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1524+MATCH(1,INDIRECT(I1524),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1524>1,IF(M1524=2,IF(B1524<C1524,E1524*N1524,(E1524-1)*N1524),IF(B1524<C1524,E1524*N1524,IF(B1524<2*C1524,(E1524-1)*N1524,(E1524-2)*N1524))),O1524)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.80114714417250321,{"$f":"1/M1525","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1525,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1525+MATCH(1,INDIRECT(F1525),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1525,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1525+MATCH(1,INDIRECT(I1525),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1525>1,IF(M1525=2,IF(B1525<C1525,E1525*N1525,(E1525-1)*N1525),IF(B1525<C1525,E1525*N1525,IF(B1525<2*C1525,(E1525-1)*N1525,(E1525-2)*N1525))),O1525)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.93863224970086656,{"$f":"1/M1526","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1526,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1526+MATCH(1,INDIRECT(F1526),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1526,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1526+MATCH(1,INDIRECT(I1526),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1526>1,IF(M1526=2,IF(B1526<C1526,E1526*N1526,(E1526-1)*N1526),IF(B1526<C1526,E1526*N1526,IF(B1526<2*C1526,(E1526-1)*N1526,(E1526-2)*N1526))),O1526)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.54512437447900397,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1527,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1527,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.83973383448420613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1528,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1528,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.55654629613233997,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1529,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1529,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.96634157088071415,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1530,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1530,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.17237154134602883,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1531,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1531,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.43593058986676148,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1532,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1532,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.47587529735006306,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1533,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1533,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.44886569954778643,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1534,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1534,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.89334248764282931,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1535,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1535,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.43823928610531626,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1536,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1536,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.91300355010620793,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1537,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1537,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.4884574127479685,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1538,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1538,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.27207544906064729,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1539,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1539,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.13293497330051152,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1540,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1540,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.20459418369260274,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1541,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1541,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1522:L1541)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.140064209681378},{"$f":"1/M1543","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1543,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1543+MATCH(1,INDIRECT(F1543),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1543=2,2,IF(G1543=3,1,IF(G1543=4,0,IF(G1543=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1543,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1543+MATCH(1,INDIRECT(I1543),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1543=3,1,IF(J1543=4,0,IF(J1543=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1543>1,IF(M1543=2,IF(B1543<C1543,E1543*N1543,(E1543-1)*N1543),IF(B1543<C1543,E1543*N1543,IF(B1543<2*C1543,(E1543-1)*N1543,(E1543-2)*N1543))),O1543)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.77796857604025837},{"$f":"1/M1544","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1544,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1544+MATCH(1,INDIRECT(F1544),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1544=2,2,IF(G1544=3,1,IF(G1544=4,0,IF(G1544=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1544,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1544+MATCH(1,INDIRECT(I1544),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1544=3,1,IF(J1544=4,0,IF(J1544=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1544>1,IF(M1544=2,IF(B1544<C1544,E1544*N1544,(E1544-1)*N1544),IF(B1544<C1544,E1544*N1544,IF(B1544<2*C1544,(E1544-1)*N1544,(E1544-2)*N1544))),O1544)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.93217447124331776},{"$f":"1/M1545","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1545,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1545+MATCH(1,INDIRECT(F1545),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1545=2,2,IF(G1545=3,1,IF(G1545=4,0,IF(G1545=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1545,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1545+MATCH(1,INDIRECT(I1545),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1545=3,1,IF(J1545=4,0,IF(J1545=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1545>1,IF(M1545=2,IF(B1545<C1545,E1545*N1545,(E1545-1)*N1545),IF(B1545<C1545,E1545*N1545,IF(B1545<2*C1545,(E1545-1)*N1545,(E1545-2)*N1545))),O1545)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":8.5363505911647652E-2},{"$f":"1/M1546","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1546,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1546+MATCH(1,INDIRECT(F1546),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1546=2,2,IF(G1546=3,1,IF(G1546=4,0,IF(G1546=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1546,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1546+MATCH(1,INDIRECT(I1546),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1546=3,1,IF(J1546=4,0,IF(J1546=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1546>1,IF(M1546=2,IF(B1546<C1546,E1546*N1546,(E1546-1)*N1546),IF(B1546<C1546,E1546*N1546,IF(B1546<2*C1546,(E1546-1)*N1546,(E1546-2)*N1546))),O1546)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1543:L1546)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1542>Calculations!$G$39,\"EV\",IF(L1542>Calculations!$G$40,\"HV\",IF(L1542>Calculations!$G$41,\"MV\",IF(L1542>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1547>=Calculations!$H$39,\"EV\",IF(L1547>=Calculations!$H$40,\"HV\",IF(L1547>=Calculations!$H$41,\"MV\",IF(L1547>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1551=\"EV\",1,IF(M1551=\"HV\",2,IF(M1551=\"MV\",3,IF(M1551=\"PS\",4,IF(M1551=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1550,Calculations!$P$22:$U$28,N1551+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.82687600105749559},{"$f":"1/M1555","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1555=1,3,IF(D1555=2,2,IF(D1555=3,1,IF(D1555=4,0,IF(D1555=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1555,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1555+MATCH(1,INDIRECT(F1555),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1555=2,2,IF(G1555=3,1,IF(G1555=4,0,IF(G1555=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1555,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1555+MATCH(1,INDIRECT(I1555),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1555=3,1,IF(J1555=4,0,IF(J1555=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1555>1,IF(M1555=2,IF(B1555<C1555,E1555*N1555,H1555*N1555),IF(B1555<C1555,E1555*N1555,IF(B1555<2*C1555,H1555*N1555,K1555*N1555))),O1555)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.42470581055508982,{"$f":"1/M1556","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1556=1,3,IF(D1556=2,2,IF(D1556=3,1,IF(D1556=4,0,IF(D1556=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1556,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1556+MATCH(1,INDIRECT(F1556),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1556,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1556+MATCH(1,INDIRECT(I1556),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1556>1,IF(M1556=2,IF(B1556<C1556,E1556*N1556,(E1556-1)*N1556),IF(B1556<C1556,E1556*N1556,IF(B1556<2*C1556,(E1556-1)*N1556,(E1556-2)*N1556))),O1556)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.33562255798833329,{"$f":"1/M1557","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1557,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1557+MATCH(1,INDIRECT(F1557),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1557,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1557+MATCH(1,INDIRECT(I1557),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1557>1,IF(M1557=2,IF(B1557<C1557,E1557*N1557,(E1557-1)*N1557),IF(B1557<C1557,E1557*N1557,IF(B1557<2*C1557,(E1557-1)*N1557,(E1557-2)*N1557))),O1557)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.21712526117615005,{"$f":"1/M1558","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1558,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1558+MATCH(1,INDIRECT(F1558),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1558,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1558+MATCH(1,INDIRECT(I1558),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1558>1,IF(M1558=2,IF(B1558<C1558,E1558*N1558,(E1558-1)*N1558),IF(B1558<C1558,E1558*N1558,IF(B1558<2*C1558,(E1558-1)*N1558,(E1558-2)*N1558))),O1558)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.74399875321746201,{"$f":"1/M1559","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1559,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1559+MATCH(1,INDIRECT(F1559),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1559,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1559+MATCH(1,INDIRECT(I1559),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1559>1,IF(M1559=2,IF(B1559<C1559,E1559*N1559,(E1559-1)*N1559),IF(B1559<C1559,E1559*N1559,IF(B1559<2*C1559,(E1559-1)*N1559,(E1559-2)*N1559))),O1559)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.37302379342195102,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1560,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1560,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.93746548101053773,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1561,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1561,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.5012915042722047,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1562,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1562,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.14270126877241218,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1563,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1563,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.76570262528986111,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1564,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1564,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.72362351338631348,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1565,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1565,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.80311481329388779,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1566,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1566,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.61007292292730719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1567,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1567,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.92484882308375915,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1568,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1568,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.54733152528577778,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1569,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1569,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",5.2939368053540381E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1570,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1570,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",8.4577842522001179E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1571,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1571,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.67862913797561986,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1572,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1572,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.89264227134833696,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1573,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1573,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.25508974849661614,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1574,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1574,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1555:L1574)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.52376582181830733},{"$f":"1/M1576","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1576,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1576+MATCH(1,INDIRECT(F1576),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1576=2,2,IF(G1576=3,1,IF(G1576=4,0,IF(G1576=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1576,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1576+MATCH(1,INDIRECT(I1576),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1576=3,1,IF(J1576=4,0,IF(J1576=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1576>1,IF(M1576=2,IF(B1576<C1576,E1576*N1576,(E1576-1)*N1576),IF(B1576<C1576,E1576*N1576,IF(B1576<2*C1576,(E1576-1)*N1576,(E1576-2)*N1576))),O1576)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.75068709085421481},{"$f":"1/M1577","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1577,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1577+MATCH(1,INDIRECT(F1577),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1577=2,2,IF(G1577=3,1,IF(G1577=4,0,IF(G1577=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1577,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1577+MATCH(1,INDIRECT(I1577),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1577=3,1,IF(J1577=4,0,IF(J1577=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1577>1,IF(M1577=2,IF(B1577<C1577,E1577*N1577,(E1577-1)*N1577),IF(B1577<C1577,E1577*N1577,IF(B1577<2*C1577,(E1577-1)*N1577,(E1577-2)*N1577))),O1577)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.62605423787398895},{"$f":"1/M1578","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1578,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1578+MATCH(1,INDIRECT(F1578),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1578=2,2,IF(G1578=3,1,IF(G1578=4,0,IF(G1578=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1578,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1578+MATCH(1,INDIRECT(I1578),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1578=3,1,IF(J1578=4,0,IF(J1578=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1578>1,IF(M1578=2,IF(B1578<C1578,E1578*N1578,(E1578-1)*N1578),IF(B1578<C1578,E1578*N1578,IF(B1578<2*C1578,(E1578-1)*N1578,(E1578-2)*N1578))),O1578)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.31888415720443719},{"$f":"1/M1579","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1579,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1579+MATCH(1,INDIRECT(F1579),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1579=2,2,IF(G1579=3,1,IF(G1579=4,0,IF(G1579=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1579,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1579+MATCH(1,INDIRECT(I1579),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1579=3,1,IF(J1579=4,0,IF(J1579=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1579>1,IF(M1579=2,IF(B1579<C1579,E1579*N1579,(E1579-1)*N1579),IF(B1579<C1579,E1579*N1579,IF(B1579<2*C1579,(E1579-1)*N1579,(E1579-2)*N1579))),O1579)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1576:L1579)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1575>Calculations!$G$39,\"EV\",IF(L1575>Calculations!$G$40,\"HV\",IF(L1575>Calculations!$G$41,\"MV\",IF(L1575>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1580>=Calculations!$H$39,\"EV\",IF(L1580>=Calculations!$H$40,\"HV\",IF(L1580>=Calculations!$H$41,\"MV\",IF(L1580>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1584=\"EV\",1,IF(M1584=\"HV\",2,IF(M1584=\"MV\",3,IF(M1584=\"PS\",4,IF(M1584=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1583,Calculations!$P$22:$U$28,N1584+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":8.1055033811975874E-2},{"$f":"1/M1588","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1588=1,3,IF(D1588=2,2,IF(D1588=3,1,IF(D1588=4,0,IF(D1588=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1588,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1588+MATCH(1,INDIRECT(F1588),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1588=2,2,IF(G1588=3,1,IF(G1588=4,0,IF(G1588=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1588,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1588+MATCH(1,INDIRECT(I1588),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1588=3,1,IF(J1588=4,0,IF(J1588=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1588>1,IF(M1588=2,IF(B1588<C1588,E1588*N1588,H1588*N1588),IF(B1588<C1588,E1588*N1588,IF(B1588<2*C1588,H1588*N1588,K1588*N1588))),O1588)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.36243841046231451,{"$f":"1/M1589","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1589=1,3,IF(D1589=2,2,IF(D1589=3,1,IF(D1589=4,0,IF(D1589=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1589,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1589+MATCH(1,INDIRECT(F1589),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1589,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1589+MATCH(1,INDIRECT(I1589),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1589>1,IF(M1589=2,IF(B1589<C1589,E1589*N1589,(E1589-1)*N1589),IF(B1589<C1589,E1589*N1589,IF(B1589<2*C1589,(E1589-1)*N1589,(E1589-2)*N1589))),O1589)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.73955396045159294,{"$f":"1/M1590","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1590,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1590+MATCH(1,INDIRECT(F1590),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1590,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1590+MATCH(1,INDIRECT(I1590),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1590>1,IF(M1590=2,IF(B1590<C1590,E1590*N1590,(E1590-1)*N1590),IF(B1590<C1590,E1590*N1590,IF(B1590<2*C1590,(E1590-1)*N1590,(E1590-2)*N1590))),O1590)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.9526989775958512,{"$f":"1/M1591","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1591,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1591+MATCH(1,INDIRECT(F1591),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1591,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1591+MATCH(1,INDIRECT(I1591),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1591>1,IF(M1591=2,IF(B1591<C1591,E1591*N1591,(E1591-1)*N1591),IF(B1591<C1591,E1591*N1591,IF(B1591<2*C1591,(E1591-1)*N1591,(E1591-2)*N1591))),O1591)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.2097207265063793,{"$f":"1/M1592","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1592,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1592+MATCH(1,INDIRECT(F1592),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1592,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1592+MATCH(1,INDIRECT(I1592),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1592>1,IF(M1592=2,IF(B1592<C1592,E1592*N1592,(E1592-1)*N1592),IF(B1592<C1592,E1592*N1592,IF(B1592<2*C1592,(E1592-1)*N1592,(E1592-2)*N1592))),O1592)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.69003420432387497,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1593,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1593,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.7772546708115784,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1594,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1594,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.35142923782413815,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1595,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1595,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.84096681747816593,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1596,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1596,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.36992722181030513,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1597,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1597,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.76725615260190227,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1598,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1598,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",2.1864565041205264E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1599,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1599,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.74756445869947719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1600,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1600,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.55796925493535987,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1601,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1601,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.24823652808601571,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1602,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1602,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",3.3495284981864493E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1603,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1603,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.62919312855746379,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1604,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1604,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.90076843283101538,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1605,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1605,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.51727836704631613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1606,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1606,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.74603271998234433,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1607,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1607,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1588:L1607)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.73930643980960342},{"$f":"1/M1609","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1609,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1609+MATCH(1,INDIRECT(F1609),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1609=2,2,IF(G1609=3,1,IF(G1609=4,0,IF(G1609=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1609,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1609+MATCH(1,INDIRECT(I1609),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1609=3,1,IF(J1609=4,0,IF(J1609=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1609>1,IF(M1609=2,IF(B1609<C1609,E1609*N1609,(E1609-1)*N1609),IF(B1609<C1609,E1609*N1609,IF(B1609<2*C1609,(E1609-1)*N1609,(E1609-2)*N1609))),O1609)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.90781642431780363},{"$f":"1/M1610","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1610,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1610+MATCH(1,INDIRECT(F1610),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1610=2,2,IF(G1610=3,1,IF(G1610=4,0,IF(G1610=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1610,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1610+MATCH(1,INDIRECT(I1610),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1610=3,1,IF(J1610=4,0,IF(J1610=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1610>1,IF(M1610=2,IF(B1610<C1610,E1610*N1610,(E1610-1)*N1610),IF(B1610<C1610,E1610*N1610,IF(B1610<2*C1610,(E1610-1)*N1610,(E1610-2)*N1610))),O1610)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.14963484528806714},{"$f":"1/M1611","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1611,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1611+MATCH(1,INDIRECT(F1611),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1611=2,2,IF(G1611=3,1,IF(G1611=4,0,IF(G1611=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1611,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1611+MATCH(1,INDIRECT(I1611),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1611=3,1,IF(J1611=4,0,IF(J1611=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1611>1,IF(M1611=2,IF(B1611<C1611,E1611*N1611,(E1611-1)*N1611),IF(B1611<C1611,E1611*N1611,IF(B1611<2*C1611,(E1611-1)*N1611,(E1611-2)*N1611))),O1611)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.95917395368878966},{"$f":"1/M1612","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1612,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1612+MATCH(1,INDIRECT(F1612),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1612=2,2,IF(G1612=3,1,IF(G1612=4,0,IF(G1612=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1612,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1612+MATCH(1,INDIRECT(I1612),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1612=3,1,IF(J1612=4,0,IF(J1612=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1612>1,IF(M1612=2,IF(B1612<C1612,E1612*N1612,(E1612-1)*N1612),IF(B1612<C1612,E1612*N1612,IF(B1612<2*C1612,(E1612-1)*N1612,(E1612-2)*N1612))),O1612)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1609:L1612)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1608>Calculations!$G$39,\"EV\",IF(L1608>Calculations!$G$40,\"HV\",IF(L1608>Calculations!$G$41,\"MV\",IF(L1608>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1613>=Calculations!$H$39,\"EV\",IF(L1613>=Calculations!$H$40,\"HV\",IF(L1613>=Calculations!$H$41,\"MV\",IF(L1613>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1617=\"EV\",1,IF(M1617=\"HV\",2,IF(M1617=\"MV\",3,IF(M1617=\"PS\",4,IF(M1617=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1616,Calculations!$P$22:$U$28,N1617+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":3.2479126595152064E-2},{"$f":"1/M1621","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1621=1,3,IF(D1621=2,2,IF(D1621=3,1,IF(D1621=4,0,IF(D1621=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1621,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1621+MATCH(1,INDIRECT(F1621),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1621=2,2,IF(G1621=3,1,IF(G1621=4,0,IF(G1621=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1621,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1621+MATCH(1,INDIRECT(I1621),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1621=3,1,IF(J1621=4,0,IF(J1621=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1621>1,IF(M1621=2,IF(B1621<C1621,E1621*N1621,H1621*N1621),IF(B1621<C1621,E1621*N1621,IF(B1621<2*C1621,H1621*N1621,K1621*N1621))),O1621)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.59470227319341395,{"$f":"1/M1622","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1622=1,3,IF(D1622=2,2,IF(D1622=3,1,IF(D1622=4,0,IF(D1622=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1622,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1622+MATCH(1,INDIRECT(F1622),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1622,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1622+MATCH(1,INDIRECT(I1622),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1622>1,IF(M1622=2,IF(B1622<C1622,E1622*N1622,(E1622-1)*N1622),IF(B1622<C1622,E1622*N1622,IF(B1622<2*C1622,(E1622-1)*N1622,(E1622-2)*N1622))),O1622)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.80756883806499957,{"$f":"1/M1623","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1623,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1623+MATCH(1,INDIRECT(F1623),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1623,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1623+MATCH(1,INDIRECT(I1623),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1623>1,IF(M1623=2,IF(B1623<C1623,E1623*N1623,(E1623-1)*N1623),IF(B1623<C1623,E1623*N1623,IF(B1623<2*C1623,(E1623-1)*N1623,(E1623-2)*N1623))),O1623)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",7.8675259487451021E-2,{"$f":"1/M1624","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1624,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1624+MATCH(1,INDIRECT(F1624),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1624,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1624+MATCH(1,INDIRECT(I1624),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1624>1,IF(M1624=2,IF(B1624<C1624,E1624*N1624,(E1624-1)*N1624),IF(B1624<C1624,E1624*N1624,IF(B1624<2*C1624,(E1624-1)*N1624,(E1624-2)*N1624))),O1624)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.83513184187107914,{"$f":"1/M1625","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1625,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1625+MATCH(1,INDIRECT(F1625),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1625,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1625+MATCH(1,INDIRECT(I1625),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1625>1,IF(M1625=2,IF(B1625<C1625,E1625*N1625,(E1625-1)*N1625),IF(B1625<C1625,E1625*N1625,IF(B1625<2*C1625,(E1625-1)*N1625,(E1625-2)*N1625))),O1625)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.27738492993582975,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1626,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1626,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.40127310336446043,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1627,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1627,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.34712865055742081,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1628,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1628,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.82408204412696984,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1629,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1629,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.41659552971418712,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1630,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1630,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.47517535707148861,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1631,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1631,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",6.9218788409295406E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1632,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1632,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.98712387194222395,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1633,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1633,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.93757613449120336,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1634,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1634,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.57997614537304609,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1635,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1635,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.18022139327021325,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1636,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1636,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.42727171775416051,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1637,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1637,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",2.195582530536988E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1638,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1638,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",6.0102395476023251E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1639,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1639,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.86049175800312405,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1640,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1640,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1621:L1640)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.3604996980453461},{"$f":"1/M1642","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1642,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1642+MATCH(1,INDIRECT(F1642),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1642=2,2,IF(G1642=3,1,IF(G1642=4,0,IF(G1642=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1642,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1642+MATCH(1,INDIRECT(I1642),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1642=3,1,IF(J1642=4,0,IF(J1642=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1642>1,IF(M1642=2,IF(B1642<C1642,E1642*N1642,(E1642-1)*N1642),IF(B1642<C1642,E1642*N1642,IF(B1642<2*C1642,(E1642-1)*N1642,(E1642-2)*N1642))),O1642)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.25870113430194908},{"$f":"1/M1643","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1643,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1643+MATCH(1,INDIRECT(F1643),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1643=2,2,IF(G1643=3,1,IF(G1643=4,0,IF(G1643=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1643,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1643+MATCH(1,INDIRECT(I1643),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1643=3,1,IF(J1643=4,0,IF(J1643=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1643>1,IF(M1643=2,IF(B1643<C1643,E1643*N1643,(E1643-1)*N1643),IF(B1643<C1643,E1643*N1643,IF(B1643<2*C1643,(E1643-1)*N1643,(E1643-2)*N1643))),O1643)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":8.0226790636571677E-3},{"$f":"1/M1644","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1644,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1644+MATCH(1,INDIRECT(F1644),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1644=2,2,IF(G1644=3,1,IF(G1644=4,0,IF(G1644=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1644,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1644+MATCH(1,INDIRECT(I1644),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1644=3,1,IF(J1644=4,0,IF(J1644=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1644>1,IF(M1644=2,IF(B1644<C1644,E1644*N1644,(E1644-1)*N1644),IF(B1644<C1644,E1644*N1644,IF(B1644<2*C1644,(E1644-1)*N1644,(E1644-2)*N1644))),O1644)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.43144991503819241},{"$f":"1/M1645","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1645,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1645+MATCH(1,INDIRECT(F1645),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1645=2,2,IF(G1645=3,1,IF(G1645=4,0,IF(G1645=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1645,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1645+MATCH(1,INDIRECT(I1645),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1645=3,1,IF(J1645=4,0,IF(J1645=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1645>1,IF(M1645=2,IF(B1645<C1645,E1645*N1645,(E1645-1)*N1645),IF(B1645<C1645,E1645*N1645,IF(B1645<2*C1645,(E1645-1)*N1645,(E1645-2)*N1645))),O1645)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1642:L1645)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1641>Calculations!$G$39,\"EV\",IF(L1641>Calculations!$G$40,\"HV\",IF(L1641>Calculations!$G$41,\"MV\",IF(L1641>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1646>=Calculations!$H$39,\"EV\",IF(L1646>=Calculations!$H$40,\"HV\",IF(L1646>=Calculations!$H$41,\"MV\",IF(L1646>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1650=\"EV\",1,IF(M1650=\"HV\",2,IF(M1650=\"MV\",3,IF(M1650=\"PS\",4,IF(M1650=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1649,Calculations!$P$22:$U$28,N1650+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":8.7395454244599935E-2},{"$f":"1/M1654","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1654=1,3,IF(D1654=2,2,IF(D1654=3,1,IF(D1654=4,0,IF(D1654=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1654,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1654+MATCH(1,INDIRECT(F1654),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1654=2,2,IF(G1654=3,1,IF(G1654=4,0,IF(G1654=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1654,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1654+MATCH(1,INDIRECT(I1654),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1654=3,1,IF(J1654=4,0,IF(J1654=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1654>1,IF(M1654=2,IF(B1654<C1654,E1654*N1654,H1654*N1654),IF(B1654<C1654,E1654*N1654,IF(B1654<2*C1654,H1654*N1654,K1654*N1654))),O1654)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.22634033033915357,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1655=1,3,IF(D1655=2,2,IF(D1655=3,1,IF(D1655=4,0,IF(D1655=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1655,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1655,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M1655>1,IF(M1655=2,IF(B1655<C1655,E1655*N1655,(E1655-1)*N1655),IF(B1655<C1655,E1655*N1655,IF(B1655<2*C1655,(E1655-1)*N1655,(E1655-2)*N1655))),O1655)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.65446721011961251,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1656,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1656,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.46803891559572486,{"$f":"1/M1657","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1657,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1657+MATCH(1,INDIRECT(F1657),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1657,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1657+MATCH(1,INDIRECT(I1657),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1657>1,IF(M1657=2,IF(B1657<C1657,E1657*N1657,(E1657-1)*N1657),IF(B1657<C1657,E1657*N1657,IF(B1657<2*C1657,(E1657-1)*N1657,(E1657-2)*N1657))),O1657)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.75774101715957753,{"$f":"1/M1658","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1658,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1658+MATCH(1,INDIRECT(F1658),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1658,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1658+MATCH(1,INDIRECT(I1658),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1658>1,IF(M1658=2,IF(B1658<C1658,E1658*N1658,(E1658-1)*N1658),IF(B1658<C1658,E1658*N1658,IF(B1658<2*C1658,(E1658-1)*N1658,(E1658-2)*N1658))),O1658)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",3.1806056250732739E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1659,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1659,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.2135778395223803,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1660,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1660,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.18682219172288284,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1661,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1661,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",2.8717002890858434E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1662,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1662,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.26893391882047024,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1663,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1663,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.8788747918395815,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1664,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1664,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",5.5728769302666903E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1665,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1665,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.17273223404594173,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1666,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1666,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.95859901760998423,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1667,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1667,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.2907053174469767,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1668,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1668,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.8697003503348153,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1669,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1669,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.99459670732272099,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1670,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1670,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.2081196278191596,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1671,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1671,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.77796639324352834,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1672,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1672,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.47825091304926315,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1673,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1673,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1654:L1673)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.88162511984375747},{"$f":"1/M1675","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1675,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1675+MATCH(1,INDIRECT(F1675),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1675=2,2,IF(G1675=3,1,IF(G1675=4,0,IF(G1675=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1675,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1675+MATCH(1,INDIRECT(I1675),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1675=3,1,IF(J1675=4,0,IF(J1675=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1675>1,IF(M1675=2,IF(B1675<C1675,E1675*N1675,(E1675-1)*N1675),IF(B1675<C1675,E1675*N1675,IF(B1675<2*C1675,(E1675-1)*N1675,(E1675-2)*N1675))),O1675)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",0.6,{"$f":"1/M1676","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1676,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1676+MATCH(1,INDIRECT(F1676),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1676=2,2,IF(G1676=3,1,IF(G1676=4,0,IF(G1676=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1676,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1676+MATCH(1,INDIRECT(I1676),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1676=3,1,IF(J1676=4,0,IF(J1676=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1676>1,IF(M1676=2,IF(B1676<C1676,E1676*N1676,(E1676-1)*N1676),IF(B1676<C1676,E1676*N1676,IF(B1676<2*C1676,(E1676-1)*N1676,(E1676-2)*N1676))),O1676)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.28066669843614755},{"$f":"1/M1677","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1677,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1677+MATCH(1,INDIRECT(F1677),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1677=2,2,IF(G1677=3,1,IF(G1677=4,0,IF(G1677=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1677,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1677+MATCH(1,INDIRECT(I1677),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1677=3,1,IF(J1677=4,0,IF(J1677=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1677>1,IF(M1677=2,IF(B1677<C1677,E1677*N1677,(E1677-1)*N1677),IF(B1677<C1677,E1677*N1677,IF(B1677<2*C1677,(E1677-1)*N1677,(E1677-2)*N1677))),O1677)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.54564549338196022},{"$f":"1/M1678","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1678,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1678+MATCH(1,INDIRECT(F1678),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1678=2,2,IF(G1678=3,1,IF(G1678=4,0,IF(G1678=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1678,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1678+MATCH(1,INDIRECT(I1678),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1678=3,1,IF(J1678=4,0,IF(J1678=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1678>1,IF(M1678=2,IF(B1678<C1678,E1678*N1678,(E1678-1)*N1678),IF(B1678<C1678,E1678*N1678,IF(B1678<2*C1678,(E1678-1)*N1678,(E1678-2)*N1678))),O1678)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1675:L1678)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1674>Calculations!$G$39,\"EV\",IF(L1674>Calculations!$G$40,\"HV\",IF(L1674>Calculations!$G$41,\"MV\",IF(L1674>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1679>=Calculations!$H$39,\"EV\",IF(L1679>=Calculations!$H$40,\"HV\",IF(L1679>=Calculations!$H$41,\"MV\",IF(L1679>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1683=\"EV\",1,IF(M1683=\"HV\",2,IF(M1683=\"MV\",3,IF(M1683=\"PS\",4,IF(M1683=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1682,Calculations!$P$22:$U$28,N1683+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":3.2662935012110039E-2},{"$f":"1/M1687","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1687=1,3,IF(D1687=2,2,IF(D1687=3,1,IF(D1687=4,0,IF(D1687=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1687,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1687+MATCH(1,INDIRECT(F1687),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1687=2,2,IF(G1687=3,1,IF(G1687=4,0,IF(G1687=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1687,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1687+MATCH(1,INDIRECT(I1687),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1687=3,1,IF(J1687=4,0,IF(J1687=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1687>1,IF(M1687=2,IF(B1687<C1687,E1687*N1687,H1687*N1687),IF(B1687<C1687,E1687*N1687,IF(B1687<2*C1687,H1687*N1687,K1687*N1687))),O1687)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.85402089145213367,{"$f":"1/M1688","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1688=1,3,IF(D1688=2,2,IF(D1688=3,1,IF(D1688=4,0,IF(D1688=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1688,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1688+MATCH(1,INDIRECT(F1688),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1688,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1688+MATCH(1,INDIRECT(I1688),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1688>1,IF(M1688=2,IF(B1688<C1688,E1688*N1688,(E1688-1)*N1688),IF(B1688<C1688,E1688*N1688,IF(B1688<2*C1688,(E1688-1)*N1688,(E1688-2)*N1688))),O1688)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.65086810907417358,{"$f":"1/M1689","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1689,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1689+MATCH(1,INDIRECT(F1689),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1689,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1689+MATCH(1,INDIRECT(I1689),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1689>1,IF(M1689=2,IF(B1689<C1689,E1689*N1689,(E1689-1)*N1689),IF(B1689<C1689,E1689*N1689,IF(B1689<2*C1689,(E1689-1)*N1689,(E1689-2)*N1689))),O1689)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.17559198331248693,{"$f":"1/M1690","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1690,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1690+MATCH(1,INDIRECT(F1690),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1690,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1690+MATCH(1,INDIRECT(I1690),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1690>1,IF(M1690=2,IF(B1690<C1690,E1690*N1690,(E1690-1)*N1690),IF(B1690<C1690,E1690*N1690,IF(B1690<2*C1690,(E1690-1)*N1690,(E1690-2)*N1690))),O1690)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.35331657625685609,{"$f":"1/M1691","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1691,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1691+MATCH(1,INDIRECT(F1691),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1691,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1691+MATCH(1,INDIRECT(I1691),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1691>1,IF(M1691=2,IF(B1691<C1691,E1691*N1691,(E1691-1)*N1691),IF(B1691<C1691,E1691*N1691,IF(B1691<2*C1691,(E1691-1)*N1691,(E1691-2)*N1691))),O1691)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.25229169899220605,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1692,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1692,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.15355848756139834,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1693,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1693,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.14986853879765194,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1694,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1694,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.15866416949361306,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1695,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1695,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.15221844689862807,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1696,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1696,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.63836334491080871,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1697,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1697,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.33606402452596051,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1698,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1698,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.27387062993934574,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1699,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1699,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.67196187596028423,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1700,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1700,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.64673536002179366,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1701,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1701,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.1556182488127178,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1702,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1702,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.7539233639951769,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1703,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1703,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.8988959404285175,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1704,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1704,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.105452928730984,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1705,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1705,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.94895582000814582,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1706,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1706,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1687:L1706)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.86465627134971912},{"$f":"1/M1708","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1708,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1708+MATCH(1,INDIRECT(F1708),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1708=2,2,IF(G1708=3,1,IF(G1708=4,0,IF(G1708=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1708,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1708+MATCH(1,INDIRECT(I1708),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1708=3,1,IF(J1708=4,0,IF(J1708=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1708>1,IF(M1708=2,IF(B1708<C1708,E1708*N1708,(E1708-1)*N1708),IF(B1708<C1708,E1708*N1708,IF(B1708<2*C1708,(E1708-1)*N1708,(E1708-2)*N1708))),O1708)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.35723817033079286},{"$f":"1/M1709","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1709,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1709+MATCH(1,INDIRECT(F1709),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1709=2,2,IF(G1709=3,1,IF(G1709=4,0,IF(G1709=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1709,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1709+MATCH(1,INDIRECT(I1709),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1709=3,1,IF(J1709=4,0,IF(J1709=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1709>1,IF(M1709=2,IF(B1709<C1709,E1709*N1709,(E1709-1)*N1709),IF(B1709<C1709,E1709*N1709,IF(B1709<2*C1709,(E1709-1)*N1709,(E1709-2)*N1709))),O1709)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.76255120256635789},{"$f":"1/M1710","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1710,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1710+MATCH(1,INDIRECT(F1710),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1710=2,2,IF(G1710=3,1,IF(G1710=4,0,IF(G1710=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1710,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1710+MATCH(1,INDIRECT(I1710),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1710=3,1,IF(J1710=4,0,IF(J1710=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1710>1,IF(M1710=2,IF(B1710<C1710,E1710*N1710,(E1710-1)*N1710),IF(B1710<C1710,E1710*N1710,IF(B1710<2*C1710,(E1710-1)*N1710,(E1710-2)*N1710))),O1710)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.35115387614436355},{"$f":"1/M1711","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1711,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1711+MATCH(1,INDIRECT(F1711),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1711=2,2,IF(G1711=3,1,IF(G1711=4,0,IF(G1711=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1711,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1711+MATCH(1,INDIRECT(I1711),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1711=3,1,IF(J1711=4,0,IF(J1711=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1711>1,IF(M1711=2,IF(B1711<C1711,E1711*N1711,(E1711-1)*N1711),IF(B1711<C1711,E1711*N1711,IF(B1711<2*C1711,(E1711-1)*N1711,(E1711-2)*N1711))),O1711)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1708:L1711)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1707>Calculations!$G$39,\"EV\",IF(L1707>Calculations!$G$40,\"HV\",IF(L1707>Calculations!$G$41,\"MV\",IF(L1707>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1712>=Calculations!$H$39,\"EV\",IF(L1712>=Calculations!$H$40,\"HV\",IF(L1712>=Calculations!$H$41,\"MV\",IF(L1712>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1716=\"EV\",1,IF(M1716=\"HV\",2,IF(M1716=\"MV\",3,IF(M1716=\"PS\",4,IF(M1716=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1715,Calculations!$P$22:$U$28,N1716+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.10065417584986058},{"$f":"1/M1720","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1720=1,3,IF(D1720=2,2,IF(D1720=3,1,IF(D1720=4,0,IF(D1720=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1720,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1720+MATCH(1,INDIRECT(F1720),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1720=2,2,IF(G1720=3,1,IF(G1720=4,0,IF(G1720=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1720,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1720+MATCH(1,INDIRECT(I1720),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1720=3,1,IF(J1720=4,0,IF(J1720=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1720>1,IF(M1720=2,IF(B1720<C1720,E1720*N1720,H1720*N1720),IF(B1720<C1720,E1720*N1720,IF(B1720<2*C1720,H1720*N1720,K1720*N1720))),O1720)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.4446125601360027,{"$f":"1/M1721","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1721=1,3,IF(D1721=2,2,IF(D1721=3,1,IF(D1721=4,0,IF(D1721=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1721,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1721+MATCH(1,INDIRECT(F1721),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1721,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1721+MATCH(1,INDIRECT(I1721),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1721>1,IF(M1721=2,IF(B1721<C1721,E1721*N1721,(E1721-1)*N1721),IF(B1721<C1721,E1721*N1721,IF(B1721<2*C1721,(E1721-1)*N1721,(E1721-2)*N1721))),O1721)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",9.3490011027443809E-2,{"$f":"1/M1722","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1722,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1722+MATCH(1,INDIRECT(F1722),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1722,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1722+MATCH(1,INDIRECT(I1722),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1722>1,IF(M1722=2,IF(B1722<C1722,E1722*N1722,(E1722-1)*N1722),IF(B1722<C1722,E1722*N1722,IF(B1722<2*C1722,(E1722-1)*N1722,(E1722-2)*N1722))),O1722)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.66265847259243449,{"$f":"1/M1723","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1723,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1723+MATCH(1,INDIRECT(F1723),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1723,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1723+MATCH(1,INDIRECT(I1723),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1723>1,IF(M1723=2,IF(B1723<C1723,E1723*N1723,(E1723-1)*N1723),IF(B1723<C1723,E1723*N1723,IF(B1723<2*C1723,(E1723-1)*N1723,(E1723-2)*N1723))),O1723)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.36808802004361563,{"$f":"1/M1724","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1724,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1724+MATCH(1,INDIRECT(F1724),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1724,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1724+MATCH(1,INDIRECT(I1724),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1724>1,IF(M1724=2,IF(B1724<C1724,E1724*N1724,(E1724-1)*N1724),IF(B1724<C1724,E1724*N1724,IF(B1724<2*C1724,(E1724-1)*N1724,(E1724-2)*N1724))),O1724)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.63858590724420283,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1725,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1725,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.19320957369056879,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1726,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1726,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.49834361431017149,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1727,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1727,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.17457620476096647,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1728,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1728,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.62483348747960432,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1729,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1729,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.83178570569811638,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1730,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1730,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.63247653308313467,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1731,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1731,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.58906542653346927,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1732,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1732,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.20077819558560606,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1733,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1733,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.92917259820796783,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1734,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1734,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.20496929548981868,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1735,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1735,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.50596583996803546,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1736,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1736,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.56611264921042448,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1737,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1737,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.51381030078744305,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1738,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1738,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.22233849629713998,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1739,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1739,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1720:L1739)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.94274513466685539},{"$f":"1/M1741","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1741,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1741+MATCH(1,INDIRECT(F1741),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1741=2,2,IF(G1741=3,1,IF(G1741=4,0,IF(G1741=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1741,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1741+MATCH(1,INDIRECT(I1741),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1741=3,1,IF(J1741=4,0,IF(J1741=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1741>1,IF(M1741=2,IF(B1741<C1741,E1741*N1741,(E1741-1)*N1741),IF(B1741<C1741,E1741*N1741,IF(B1741<2*C1741,(E1741-1)*N1741,(E1741-2)*N1741))),O1741)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.17164233096368287},{"$f":"1/M1742","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1742,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1742+MATCH(1,INDIRECT(F1742),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1742=2,2,IF(G1742=3,1,IF(G1742=4,0,IF(G1742=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1742,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1742+MATCH(1,INDIRECT(I1742),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1742=3,1,IF(J1742=4,0,IF(J1742=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1742>1,IF(M1742=2,IF(B1742<C1742,E1742*N1742,(E1742-1)*N1742),IF(B1742<C1742,E1742*N1742,IF(B1742<2*C1742,(E1742-1)*N1742,(E1742-2)*N1742))),O1742)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.56385529243810906},{"$f":"1/M1743","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1743,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1743+MATCH(1,INDIRECT(F1743),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1743=2,2,IF(G1743=3,1,IF(G1743=4,0,IF(G1743=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1743,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1743+MATCH(1,INDIRECT(I1743),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1743=3,1,IF(J1743=4,0,IF(J1743=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1743>1,IF(M1743=2,IF(B1743<C1743,E1743*N1743,(E1743-1)*N1743),IF(B1743<C1743,E1743*N1743,IF(B1743<2*C1743,(E1743-1)*N1743,(E1743-2)*N1743))),O1743)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.14402383240775252},{"$f":"1/M1744","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1744,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1744+MATCH(1,INDIRECT(F1744),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1744=2,2,IF(G1744=3,1,IF(G1744=4,0,IF(G1744=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1744,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1744+MATCH(1,INDIRECT(I1744),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1744=3,1,IF(J1744=4,0,IF(J1744=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1744>1,IF(M1744=2,IF(B1744<C1744,E1744*N1744,(E1744-1)*N1744),IF(B1744<C1744,E1744*N1744,IF(B1744<2*C1744,(E1744-1)*N1744,(E1744-2)*N1744))),O1744)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1741:L1744)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1740>Calculations!$G$39,\"EV\",IF(L1740>Calculations!$G$40,\"HV\",IF(L1740>Calculations!$G$41,\"MV\",IF(L1740>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1745>=Calculations!$H$39,\"EV\",IF(L1745>=Calculations!$H$40,\"HV\",IF(L1745>=Calculations!$H$41,\"MV\",IF(L1745>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1749=\"EV\",1,IF(M1749=\"HV\",2,IF(M1749=\"MV\",3,IF(M1749=\"PS\",4,IF(M1749=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1748,Calculations!$P$22:$U$28,N1749+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.84001973143130448},{"$f":"1/M1753","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1753=1,3,IF(D1753=2,2,IF(D1753=3,1,IF(D1753=4,0,IF(D1753=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1753,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1753+MATCH(1,INDIRECT(F1753),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1753=2,2,IF(G1753=3,1,IF(G1753=4,0,IF(G1753=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1753,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1753+MATCH(1,INDIRECT(I1753),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1753=3,1,IF(J1753=4,0,IF(J1753=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1753>1,IF(M1753=2,IF(B1753<C1753,E1753*N1753,H1753*N1753),IF(B1753<C1753,E1753*N1753,IF(B1753<2*C1753,H1753*N1753,K1753*N1753))),O1753)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.86413119689288564,{"$f":"1/M1754","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1754=1,3,IF(D1754=2,2,IF(D1754=3,1,IF(D1754=4,0,IF(D1754=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1754,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1754+MATCH(1,INDIRECT(F1754),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1754,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1754+MATCH(1,INDIRECT(I1754),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1754>1,IF(M1754=2,IF(B1754<C1754,E1754*N1754,(E1754-1)*N1754),IF(B1754<C1754,E1754*N1754,IF(B1754<2*C1754,(E1754-1)*N1754,(E1754-2)*N1754))),O1754)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.34679182452628343,{"$f":"1/M1755","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1755,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1755+MATCH(1,INDIRECT(F1755),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1755,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1755+MATCH(1,INDIRECT(I1755),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1755>1,IF(M1755=2,IF(B1755<C1755,E1755*N1755,(E1755-1)*N1755),IF(B1755<C1755,E1755*N1755,IF(B1755<2*C1755,(E1755-1)*N1755,(E1755-2)*N1755))),O1755)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.64072076354632679,{"$f":"1/M1756","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1756,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1756+MATCH(1,INDIRECT(F1756),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1756,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1756+MATCH(1,INDIRECT(I1756),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1756>1,IF(M1756=2,IF(B1756<C1756,E1756*N1756,(E1756-1)*N1756),IF(B1756<C1756,E1756*N1756,IF(B1756<2*C1756,(E1756-1)*N1756,(E1756-2)*N1756))),O1756)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.71932120016960943,{"$f":"1/M1757","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1757,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1757+MATCH(1,INDIRECT(F1757),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1757,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1757+MATCH(1,INDIRECT(I1757),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1757>1,IF(M1757=2,IF(B1757<C1757,E1757*N1757,(E1757-1)*N1757),IF(B1757<C1757,E1757*N1757,IF(B1757<2*C1757,(E1757-1)*N1757,(E1757-2)*N1757))),O1757)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.39968636055743345,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1758,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1758,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.89193665883587547,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1759,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1759,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.98549682572528374,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1760,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1760,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.1558222178901969,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1761,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1761,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",1.0558634036529235E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1762,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1762,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.69911493719488849,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1763,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1763,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.89273678643357901,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1764,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1764,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.70046221281945253,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1765,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1765,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.80697807438479585,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1766,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1766,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.42843013454801304,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1767,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1767,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.49952045928261457,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1768,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1768,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.89364339064130582,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1769,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1769,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.72893240721377028,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1770,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1770,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.92372451459658422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1771,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1771,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.79990853467502665,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1772,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1772,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1753:L1772)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.68690400135390006},{"$f":"1/M1774","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1774,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1774+MATCH(1,INDIRECT(F1774),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1774=2,2,IF(G1774=3,1,IF(G1774=4,0,IF(G1774=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1774,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1774+MATCH(1,INDIRECT(I1774),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1774=3,1,IF(J1774=4,0,IF(J1774=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1774>1,IF(M1774=2,IF(B1774<C1774,E1774*N1774,(E1774-1)*N1774),IF(B1774<C1774,E1774*N1774,IF(B1774<2*C1774,(E1774-1)*N1774,(E1774-2)*N1774))),O1774)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.82912429757720851},{"$f":"1/M1775","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1775,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1775+MATCH(1,INDIRECT(F1775),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1775=2,2,IF(G1775=3,1,IF(G1775=4,0,IF(G1775=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1775,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1775+MATCH(1,INDIRECT(I1775),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1775=3,1,IF(J1775=4,0,IF(J1775=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1775>1,IF(M1775=2,IF(B1775<C1775,E1775*N1775,(E1775-1)*N1775),IF(B1775<C1775,E1775*N1775,IF(B1775<2*C1775,(E1775-1)*N1775,(E1775-2)*N1775))),O1775)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.53375196621865761},{"$f":"1/M1776","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1776,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1776+MATCH(1,INDIRECT(F1776),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1776=2,2,IF(G1776=3,1,IF(G1776=4,0,IF(G1776=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1776,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1776+MATCH(1,INDIRECT(I1776),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1776=3,1,IF(J1776=4,0,IF(J1776=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1776>1,IF(M1776=2,IF(B1776<C1776,E1776*N1776,(E1776-1)*N1776),IF(B1776<C1776,E1776*N1776,IF(B1776<2*C1776,(E1776-1)*N1776,(E1776-2)*N1776))),O1776)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.68666035812805981},{"$f":"1/M1777","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1777,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1777+MATCH(1,INDIRECT(F1777),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1777=2,2,IF(G1777=3,1,IF(G1777=4,0,IF(G1777=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1777,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1777+MATCH(1,INDIRECT(I1777),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1777=3,1,IF(J1777=4,0,IF(J1777=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1777>1,IF(M1777=2,IF(B1777<C1777,E1777*N1777,(E1777-1)*N1777),IF(B1777<C1777,E1777*N1777,IF(B1777<2*C1777,(E1777-1)*N1777,(E1777-2)*N1777))),O1777)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1774:L1777)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1773>Calculations!$G$39,\"EV\",IF(L1773>Calculations!$G$40,\"HV\",IF(L1773>Calculations!$G$41,\"MV\",IF(L1773>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1778>=Calculations!$H$39,\"EV\",IF(L1778>=Calculations!$H$40,\"HV\",IF(L1778>=Calculations!$H$41,\"MV\",IF(L1778>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1782=\"EV\",1,IF(M1782=\"HV\",2,IF(M1782=\"MV\",3,IF(M1782=\"PS\",4,IF(M1782=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1781,Calculations!$P$22:$U$28,N1782+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":9.0269887892427625E-2},{"$f":"1/M1786","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1786=1,3,IF(D1786=2,2,IF(D1786=3,1,IF(D1786=4,0,IF(D1786=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1786,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1786+MATCH(1,INDIRECT(F1786),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1786=2,2,IF(G1786=3,1,IF(G1786=4,0,IF(G1786=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1786,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1786+MATCH(1,INDIRECT(I1786),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1786=3,1,IF(J1786=4,0,IF(J1786=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1786>1,IF(M1786=2,IF(B1786<C1786,E1786*N1786,H1786*N1786),IF(B1786<C1786,E1786*N1786,IF(B1786<2*C1786,H1786*N1786,K1786*N1786))),O1786)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.10704078531914196,{"$f":"1/M1787","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1787=1,3,IF(D1787=2,2,IF(D1787=3,1,IF(D1787=4,0,IF(D1787=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1787,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1787+MATCH(1,INDIRECT(F1787),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1787,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1787+MATCH(1,INDIRECT(I1787),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1787>1,IF(M1787=2,IF(B1787<C1787,E1787*N1787,(E1787-1)*N1787),IF(B1787<C1787,E1787*N1787,IF(B1787<2*C1787,(E1787-1)*N1787,(E1787-2)*N1787))),O1787)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.11517453296204072,{"$f":"1/M1788","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1788,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1788+MATCH(1,INDIRECT(F1788),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1788,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1788+MATCH(1,INDIRECT(I1788),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1788>1,IF(M1788=2,IF(B1788<C1788,E1788*N1788,(E1788-1)*N1788),IF(B1788<C1788,E1788*N1788,IF(B1788<2*C1788,(E1788-1)*N1788,(E1788-2)*N1788))),O1788)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",6.3768855225171728E-2,{"$f":"1/M1789","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1789,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1789+MATCH(1,INDIRECT(F1789),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1789,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1789+MATCH(1,INDIRECT(I1789),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1789>1,IF(M1789=2,IF(B1789<C1789,E1789*N1789,(E1789-1)*N1789),IF(B1789<C1789,E1789*N1789,IF(B1789<2*C1789,(E1789-1)*N1789,(E1789-2)*N1789))),O1789)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.6639182125814671,{"$f":"1/M1790","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1790,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1790+MATCH(1,INDIRECT(F1790),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1790,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1790+MATCH(1,INDIRECT(I1790),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1790>1,IF(M1790=2,IF(B1790<C1790,E1790*N1790,(E1790-1)*N1790),IF(B1790<C1790,E1790*N1790,IF(B1790<2*C1790,(E1790-1)*N1790,(E1790-2)*N1790))),O1790)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.98322754329669759,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1791,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1791,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.57730346889640749,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1792,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1792,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.80255020344560746,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1793,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1793,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.61842211038328221,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1794,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1794,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.89877036718474701,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1795,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1795,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.45500356565458289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1796,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1796,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.34929590561280299,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1797,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1797,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.70618228216336931,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1798,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1798,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.66197075642088965,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1799,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1799,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.71990204001169289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1800,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1800,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.15977295349200005,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1801,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1801,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.49088465748777266,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1802,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1802,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.17020561348053942,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1803,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1803,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",6.1789850414959768E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1804,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1804,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.68977793636705886,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1805,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1805,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1786:L1805)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.64139583760320884},{"$f":"1/M1807","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1807,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1807+MATCH(1,INDIRECT(F1807),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1807=2,2,IF(G1807=3,1,IF(G1807=4,0,IF(G1807=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1807,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1807+MATCH(1,INDIRECT(I1807),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1807=3,1,IF(J1807=4,0,IF(J1807=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1807>1,IF(M1807=2,IF(B1807<C1807,E1807*N1807,(E1807-1)*N1807),IF(B1807<C1807,E1807*N1807,IF(B1807<2*C1807,(E1807-1)*N1807,(E1807-2)*N1807))),O1807)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.1853271911779375},{"$f":"1/M1808","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1808,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1808+MATCH(1,INDIRECT(F1808),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1808=2,2,IF(G1808=3,1,IF(G1808=4,0,IF(G1808=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1808,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1808+MATCH(1,INDIRECT(I1808),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1808=3,1,IF(J1808=4,0,IF(J1808=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1808>1,IF(M1808=2,IF(B1808<C1808,E1808*N1808,(E1808-1)*N1808),IF(B1808<C1808,E1808*N1808,IF(B1808<2*C1808,(E1808-1)*N1808,(E1808-2)*N1808))),O1808)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.36012979071061024},{"$f":"1/M1809","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1809,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1809+MATCH(1,INDIRECT(F1809),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1809=2,2,IF(G1809=3,1,IF(G1809=4,0,IF(G1809=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1809,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1809+MATCH(1,INDIRECT(I1809),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1809=3,1,IF(J1809=4,0,IF(J1809=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1809>1,IF(M1809=2,IF(B1809<C1809,E1809*N1809,(E1809-1)*N1809),IF(B1809<C1809,E1809*N1809,IF(B1809<2*C1809,(E1809-1)*N1809,(E1809-2)*N1809))),O1809)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.77393521924644182},{"$f":"1/M1810","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1810,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1810+MATCH(1,INDIRECT(F1810),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1810=2,2,IF(G1810=3,1,IF(G1810=4,0,IF(G1810=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1810,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1810+MATCH(1,INDIRECT(I1810),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1810=3,1,IF(J1810=4,0,IF(J1810=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1810>1,IF(M1810=2,IF(B1810<C1810,E1810*N1810,(E1810-1)*N1810),IF(B1810<C1810,E1810*N1810,IF(B1810<2*C1810,(E1810-1)*N1810,(E1810-2)*N1810))),O1810)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1807:L1810)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1806>Calculations!$G$39,\"EV\",IF(L1806>Calculations!$G$40,\"HV\",IF(L1806>Calculations!$G$41,\"MV\",IF(L1806>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1811>=Calculations!$H$39,\"EV\",IF(L1811>=Calculations!$H$40,\"HV\",IF(L1811>=Calculations!$H$41,\"MV\",IF(L1811>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1815=\"EV\",1,IF(M1815=\"HV\",2,IF(M1815=\"MV\",3,IF(M1815=\"PS\",4,IF(M1815=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1814,Calculations!$P$22:$U$28,N1815+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.4542559541578447},{"$f":"1/M1819","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1819=1,3,IF(D1819=2,2,IF(D1819=3,1,IF(D1819=4,0,IF(D1819=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1819,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1819+MATCH(1,INDIRECT(F1819),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1819=2,2,IF(G1819=3,1,IF(G1819=4,0,IF(G1819=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1819,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1819+MATCH(1,INDIRECT(I1819),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1819=3,1,IF(J1819=4,0,IF(J1819=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1819>1,IF(M1819=2,IF(B1819<C1819,E1819*N1819,H1819*N1819),IF(B1819<C1819,E1819*N1819,IF(B1819<2*C1819,H1819*N1819,K1819*N1819))),O1819)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.11478511564301463,{"$f":"1/M1820","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1820=1,3,IF(D1820=2,2,IF(D1820=3,1,IF(D1820=4,0,IF(D1820=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1820,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1820+MATCH(1,INDIRECT(F1820),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1820,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1820+MATCH(1,INDIRECT(I1820),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1820>1,IF(M1820=2,IF(B1820<C1820,E1820*N1820,(E1820-1)*N1820),IF(B1820<C1820,E1820*N1820,IF(B1820<2*C1820,(E1820-1)*N1820,(E1820-2)*N1820))),O1820)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.90777017633829959,{"$f":"1/M1821","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1821,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1821+MATCH(1,INDIRECT(F1821),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1821,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1821+MATCH(1,INDIRECT(I1821),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1821>1,IF(M1821=2,IF(B1821<C1821,E1821*N1821,(E1821-1)*N1821),IF(B1821<C1821,E1821*N1821,IF(B1821<2*C1821,(E1821-1)*N1821,(E1821-2)*N1821))),O1821)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.60513967162897941,{"$f":"1/M1822","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1822,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1822+MATCH(1,INDIRECT(F1822),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1822,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1822+MATCH(1,INDIRECT(I1822),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1822>1,IF(M1822=2,IF(B1822<C1822,E1822*N1822,(E1822-1)*N1822),IF(B1822<C1822,E1822*N1822,IF(B1822<2*C1822,(E1822-1)*N1822,(E1822-2)*N1822))),O1822)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.76878560087399006,{"$f":"1/M1823","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1823,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1823+MATCH(1,INDIRECT(F1823),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1823,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1823+MATCH(1,INDIRECT(I1823),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1823>1,IF(M1823=2,IF(B1823<C1823,E1823*N1823,(E1823-1)*N1823),IF(B1823<C1823,E1823*N1823,IF(B1823<2*C1823,(E1823-1)*N1823,(E1823-2)*N1823))),O1823)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.10422976037694742,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1824,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1824,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.43686762385698086,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1825,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1825,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",4.2904685412934351E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1826,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1826,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.58055532388837006,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1827,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1827,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.3722569004059636,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1828,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1828,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.22945070473776974,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1829,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1829,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.73514029433110961,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1830,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1830,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.41595237429277443,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1831,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1831,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.5820154066144968,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1832,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1832,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.82594966824314497,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1833,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1833,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.4097978273203754,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1834,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1834,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.32093276511755764,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1835,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1835,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.39528648541936828,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1836,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1836,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.42359447527211591,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1837,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1837,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",5.6758216243289805E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1838,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1838,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1819:L1838)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.53211656776336802},{"$f":"1/M1840","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1840,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1840+MATCH(1,INDIRECT(F1840),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1840=2,2,IF(G1840=3,1,IF(G1840=4,0,IF(G1840=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1840,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1840+MATCH(1,INDIRECT(I1840),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1840=3,1,IF(J1840=4,0,IF(J1840=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1840>1,IF(M1840=2,IF(B1840<C1840,E1840*N1840,(E1840-1)*N1840),IF(B1840<C1840,E1840*N1840,IF(B1840<2*C1840,(E1840-1)*N1840,(E1840-2)*N1840))),O1840)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.12141233659630368},{"$f":"1/M1841","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1841,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1841+MATCH(1,INDIRECT(F1841),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1841=2,2,IF(G1841=3,1,IF(G1841=4,0,IF(G1841=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1841,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1841+MATCH(1,INDIRECT(I1841),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1841=3,1,IF(J1841=4,0,IF(J1841=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1841>1,IF(M1841=2,IF(B1841<C1841,E1841*N1841,(E1841-1)*N1841),IF(B1841<C1841,E1841*N1841,IF(B1841<2*C1841,(E1841-1)*N1841,(E1841-2)*N1841))),O1841)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.48000428337452083},{"$f":"1/M1842","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1842,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1842+MATCH(1,INDIRECT(F1842),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1842=2,2,IF(G1842=3,1,IF(G1842=4,0,IF(G1842=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1842,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1842+MATCH(1,INDIRECT(I1842),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1842=3,1,IF(J1842=4,0,IF(J1842=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1842>1,IF(M1842=2,IF(B1842<C1842,E1842*N1842,(E1842-1)*N1842),IF(B1842<C1842,E1842*N1842,IF(B1842<2*C1842,(E1842-1)*N1842,(E1842-2)*N1842))),O1842)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.11158441398749364},{"$f":"1/M1843","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1843,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1843+MATCH(1,INDIRECT(F1843),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1843=2,2,IF(G1843=3,1,IF(G1843=4,0,IF(G1843=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1843,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1843+MATCH(1,INDIRECT(I1843),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1843=3,1,IF(J1843=4,0,IF(J1843=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1843>1,IF(M1843=2,IF(B1843<C1843,E1843*N1843,(E1843-1)*N1843),IF(B1843<C1843,E1843*N1843,IF(B1843<2*C1843,(E1843-1)*N1843,(E1843-2)*N1843))),O1843)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1840:L1843)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1839>Calculations!$G$39,\"EV\",IF(L1839>Calculations!$G$40,\"HV\",IF(L1839>Calculations!$G$41,\"MV\",IF(L1839>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1844>=Calculations!$H$39,\"EV\",IF(L1844>=Calculations!$H$40,\"HV\",IF(L1844>=Calculations!$H$41,\"MV\",IF(L1844>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1848=\"EV\",1,IF(M1848=\"HV\",2,IF(M1848=\"MV\",3,IF(M1848=\"PS\",4,IF(M1848=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1847,Calculations!$P$22:$U$28,N1848+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.71037253472357254},{"$f":"1/M1852","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1852=1,3,IF(D1852=2,2,IF(D1852=3,1,IF(D1852=4,0,IF(D1852=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1852,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1852+MATCH(1,INDIRECT(F1852),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1852=2,2,IF(G1852=3,1,IF(G1852=4,0,IF(G1852=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1852,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1852+MATCH(1,INDIRECT(I1852),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1852=3,1,IF(J1852=4,0,IF(J1852=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1852>1,IF(M1852=2,IF(B1852<C1852,E1852*N1852,H1852*N1852),IF(B1852<C1852,E1852*N1852,IF(B1852<2*C1852,H1852*N1852,K1852*N1852))),O1852)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.81047524956382988,{"$f":"1/M1853","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1853=1,3,IF(D1853=2,2,IF(D1853=3,1,IF(D1853=4,0,IF(D1853=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1853,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1853+MATCH(1,INDIRECT(F1853),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1853,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1853+MATCH(1,INDIRECT(I1853),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1853>1,IF(M1853=2,IF(B1853<C1853,E1853*N1853,(E1853-1)*N1853),IF(B1853<C1853,E1853*N1853,IF(B1853<2*C1853,(E1853-1)*N1853,(E1853-2)*N1853))),O1853)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",8.9495920826677122E-2,{"$f":"1/M1854","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1854,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1854+MATCH(1,INDIRECT(F1854),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1854,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1854+MATCH(1,INDIRECT(I1854),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1854>1,IF(M1854=2,IF(B1854<C1854,E1854*N1854,(E1854-1)*N1854),IF(B1854<C1854,E1854*N1854,IF(B1854<2*C1854,(E1854-1)*N1854,(E1854-2)*N1854))),O1854)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.41747596265039133,{"$f":"1/M1855","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1855,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1855+MATCH(1,INDIRECT(F1855),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1855,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1855+MATCH(1,INDIRECT(I1855),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1855>1,IF(M1855=2,IF(B1855<C1855,E1855*N1855,(E1855-1)*N1855),IF(B1855<C1855,E1855*N1855,IF(B1855<2*C1855,(E1855-1)*N1855,(E1855-2)*N1855))),O1855)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.100978811489286,{"$f":"1/M1856","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1856,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1856+MATCH(1,INDIRECT(F1856),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1856,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1856+MATCH(1,INDIRECT(I1856),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1856>1,IF(M1856=2,IF(B1856<C1856,E1856*N1856,(E1856-1)*N1856),IF(B1856<C1856,E1856*N1856,IF(B1856<2*C1856,(E1856-1)*N1856,(E1856-2)*N1856))),O1856)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.31351578340073138,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1857,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1857,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.51350290573894775,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1858,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1858,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.39667193193921746,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1859,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1859,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.8774579311451981,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1860,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1860,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.58178281512977104,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1861,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1861,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.86358285709081739,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1862,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1862,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.64594746534136471,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1863,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1863,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.76050740041417808,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1864,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1864,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.48022885018538852,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1865,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1865,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.53477014708577342,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1866,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1866,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.81542883802465405,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1867,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1867,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.72517679006430269,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1868,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1868,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.57889157211975195,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1869,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1869,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.96283489896759389,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1870,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1870,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.34627494207514065,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1871,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1871,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1852:L1871)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.87962825193430805},{"$f":"1/M1873","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1873,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1873+MATCH(1,INDIRECT(F1873),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1873=2,2,IF(G1873=3,1,IF(G1873=4,0,IF(G1873=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1873,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1873+MATCH(1,INDIRECT(I1873),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1873=3,1,IF(J1873=4,0,IF(J1873=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1873>1,IF(M1873=2,IF(B1873<C1873,E1873*N1873,(E1873-1)*N1873),IF(B1873<C1873,E1873*N1873,IF(B1873<2*C1873,(E1873-1)*N1873,(E1873-2)*N1873))),O1873)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":1.0305967728393983E-2},{"$f":"1/M1874","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1874,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1874+MATCH(1,INDIRECT(F1874),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1874=2,2,IF(G1874=3,1,IF(G1874=4,0,IF(G1874=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1874,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1874+MATCH(1,INDIRECT(I1874),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1874=3,1,IF(J1874=4,0,IF(J1874=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1874>1,IF(M1874=2,IF(B1874<C1874,E1874*N1874,(E1874-1)*N1874),IF(B1874<C1874,E1874*N1874,IF(B1874<2*C1874,(E1874-1)*N1874,(E1874-2)*N1874))),O1874)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.20928852361193007},{"$f":"1/M1875","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1875,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1875+MATCH(1,INDIRECT(F1875),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1875=2,2,IF(G1875=3,1,IF(G1875=4,0,IF(G1875=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1875,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1875+MATCH(1,INDIRECT(I1875),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1875=3,1,IF(J1875=4,0,IF(J1875=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1875>1,IF(M1875=2,IF(B1875<C1875,E1875*N1875,(E1875-1)*N1875),IF(B1875<C1875,E1875*N1875,IF(B1875<2*C1875,(E1875-1)*N1875,(E1875-2)*N1875))),O1875)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":9.1219209191079509E-2},{"$f":"1/M1876","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1876,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1876+MATCH(1,INDIRECT(F1876),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1876=2,2,IF(G1876=3,1,IF(G1876=4,0,IF(G1876=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1876,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1876+MATCH(1,INDIRECT(I1876),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1876=3,1,IF(J1876=4,0,IF(J1876=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1876>1,IF(M1876=2,IF(B1876<C1876,E1876*N1876,(E1876-1)*N1876),IF(B1876<C1876,E1876*N1876,IF(B1876<2*C1876,(E1876-1)*N1876,(E1876-2)*N1876))),O1876)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1873:L1876)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1872>Calculations!$G$39,\"EV\",IF(L1872>Calculations!$G$40,\"HV\",IF(L1872>Calculations!$G$41,\"MV\",IF(L1872>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1877>=Calculations!$H$39,\"EV\",IF(L1877>=Calculations!$H$40,\"HV\",IF(L1877>=Calculations!$H$41,\"MV\",IF(L1877>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1881=\"EV\",1,IF(M1881=\"HV\",2,IF(M1881=\"MV\",3,IF(M1881=\"PS\",4,IF(M1881=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1880,Calculations!$P$22:$U$28,N1881+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.68296561991657101},{"$f":"1/M1885","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1885=1,3,IF(D1885=2,2,IF(D1885=3,1,IF(D1885=4,0,IF(D1885=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1885,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1885+MATCH(1,INDIRECT(F1885),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1885=2,2,IF(G1885=3,1,IF(G1885=4,0,IF(G1885=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1885,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1885+MATCH(1,INDIRECT(I1885),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1885=3,1,IF(J1885=4,0,IF(J1885=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1885>1,IF(M1885=2,IF(B1885<C1885,E1885*N1885,H1885*N1885),IF(B1885<C1885,E1885*N1885,IF(B1885<2*C1885,H1885*N1885,K1885*N1885))),O1885)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.93115626767337711,{"$f":"1/M1886","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1886=1,3,IF(D1886=2,2,IF(D1886=3,1,IF(D1886=4,0,IF(D1886=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1886,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1886+MATCH(1,INDIRECT(F1886),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1886,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1886+MATCH(1,INDIRECT(I1886),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1886>1,IF(M1886=2,IF(B1886<C1886,E1886*N1886,(E1886-1)*N1886),IF(B1886<C1886,E1886*N1886,IF(B1886<2*C1886,(E1886-1)*N1886,(E1886-2)*N1886))),O1886)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.48298013247722849,{"$f":"1/M1887","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1887,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1887+MATCH(1,INDIRECT(F1887),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1887,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1887+MATCH(1,INDIRECT(I1887),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1887>1,IF(M1887=2,IF(B1887<C1887,E1887*N1887,(E1887-1)*N1887),IF(B1887<C1887,E1887*N1887,IF(B1887<2*C1887,(E1887-1)*N1887,(E1887-2)*N1887))),O1887)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.28163477281217131,{"$f":"1/M1888","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1888,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1888+MATCH(1,INDIRECT(F1888),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1888,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1888+MATCH(1,INDIRECT(I1888),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1888>1,IF(M1888=2,IF(B1888<C1888,E1888*N1888,(E1888-1)*N1888),IF(B1888<C1888,E1888*N1888,IF(B1888<2*C1888,(E1888-1)*N1888,(E1888-2)*N1888))),O1888)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.15582981662411788,{"$f":"1/M1889","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1889,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1889+MATCH(1,INDIRECT(F1889),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1889,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1889+MATCH(1,INDIRECT(I1889),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1889>1,IF(M1889=2,IF(B1889<C1889,E1889*N1889,(E1889-1)*N1889),IF(B1889<C1889,E1889*N1889,IF(B1889<2*C1889,(E1889-1)*N1889,(E1889-2)*N1889))),O1889)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.10097913097232891,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1890,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1890,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.1865153336770845,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1891,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1891,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.75832921708073742,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1892,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1892,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.81881940253343033,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1893,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1893,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.16826436012123092,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1894,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1894,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",2.0451506033472788E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1895,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1895,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.32795136918112422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1896,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1896,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.7707238032866407,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1897,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1897,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.41899749359891125,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1898,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1898,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.65363378029769892,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1899,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1899,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.54641965093002032,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1900,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1900,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.21417779930485459,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1901,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1901,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.1772337544723499,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1902,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1902,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.76167098495622154,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1903,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1903,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.12327465465916676,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1904,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1904,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1885:L1904)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.17500240977006909},{"$f":"1/M1906","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1906,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1906+MATCH(1,INDIRECT(F1906),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1906=2,2,IF(G1906=3,1,IF(G1906=4,0,IF(G1906=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1906,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1906+MATCH(1,INDIRECT(I1906),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1906=3,1,IF(J1906=4,0,IF(J1906=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1906>1,IF(M1906=2,IF(B1906<C1906,E1906*N1906,(E1906-1)*N1906),IF(B1906<C1906,E1906*N1906,IF(B1906<2*C1906,(E1906-1)*N1906,(E1906-2)*N1906))),O1906)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.19800181357490798},{"$f":"1/M1907","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1907,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1907+MATCH(1,INDIRECT(F1907),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1907=2,2,IF(G1907=3,1,IF(G1907=4,0,IF(G1907=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1907,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1907+MATCH(1,INDIRECT(I1907),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1907=3,1,IF(J1907=4,0,IF(J1907=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1907>1,IF(M1907=2,IF(B1907<C1907,E1907*N1907,(E1907-1)*N1907),IF(B1907<C1907,E1907*N1907,IF(B1907<2*C1907,(E1907-1)*N1907,(E1907-2)*N1907))),O1907)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.66932412766405136},{"$f":"1/M1908","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1908,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1908+MATCH(1,INDIRECT(F1908),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1908=2,2,IF(G1908=3,1,IF(G1908=4,0,IF(G1908=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1908,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1908+MATCH(1,INDIRECT(I1908),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1908=3,1,IF(J1908=4,0,IF(J1908=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1908>1,IF(M1908=2,IF(B1908<C1908,E1908*N1908,(E1908-1)*N1908),IF(B1908<C1908,E1908*N1908,IF(B1908<2*C1908,(E1908-1)*N1908,(E1908-2)*N1908))),O1908)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.13804620605691564},{"$f":"1/M1909","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1909,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1909+MATCH(1,INDIRECT(F1909),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1909=2,2,IF(G1909=3,1,IF(G1909=4,0,IF(G1909=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1909,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1909+MATCH(1,INDIRECT(I1909),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1909=3,1,IF(J1909=4,0,IF(J1909=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1909>1,IF(M1909=2,IF(B1909<C1909,E1909*N1909,(E1909-1)*N1909),IF(B1909<C1909,E1909*N1909,IF(B1909<2*C1909,(E1909-1)*N1909,(E1909-2)*N1909))),O1909)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1906:L1909)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1905>Calculations!$G$39,\"EV\",IF(L1905>Calculations!$G$40,\"HV\",IF(L1905>Calculations!$G$41,\"MV\",IF(L1905>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1910>=Calculations!$H$39,\"EV\",IF(L1910>=Calculations!$H$40,\"HV\",IF(L1910>=Calculations!$H$41,\"MV\",IF(L1910>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1914=\"EV\",1,IF(M1914=\"HV\",2,IF(M1914=\"MV\",3,IF(M1914=\"PS\",4,IF(M1914=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1913,Calculations!$P$22:$U$28,N1914+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.73588116604646259},{"$f":"1/M1918","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1918=1,3,IF(D1918=2,2,IF(D1918=3,1,IF(D1918=4,0,IF(D1918=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1918,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1918+MATCH(1,INDIRECT(F1918),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1918=2,2,IF(G1918=3,1,IF(G1918=4,0,IF(G1918=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1918,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1918+MATCH(1,INDIRECT(I1918),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1918=3,1,IF(J1918=4,0,IF(J1918=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1918>1,IF(M1918=2,IF(B1918<C1918,E1918*N1918,H1918*N1918),IF(B1918<C1918,E1918*N1918,IF(B1918<2*C1918,H1918*N1918,K1918*N1918))),O1918)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",3.7824837646831533E-2,{"$f":"1/M1919","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1919=1,3,IF(D1919=2,2,IF(D1919=3,1,IF(D1919=4,0,IF(D1919=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1919,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1919+MATCH(1,INDIRECT(F1919),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1919,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1919+MATCH(1,INDIRECT(I1919),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1919>1,IF(M1919=2,IF(B1919<C1919,E1919*N1919,(E1919-1)*N1919),IF(B1919<C1919,E1919*N1919,IF(B1919<2*C1919,(E1919-1)*N1919,(E1919-2)*N1919))),O1919)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.5992786808880588,{"$f":"1/M1920","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1920,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1920+MATCH(1,INDIRECT(F1920),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1920,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1920+MATCH(1,INDIRECT(I1920),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1920>1,IF(M1920=2,IF(B1920<C1920,E1920*N1920,(E1920-1)*N1920),IF(B1920<C1920,E1920*N1920,IF(B1920<2*C1920,(E1920-1)*N1920,(E1920-2)*N1920))),O1920)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.23612309288987821,{"$f":"1/M1921","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1921,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1921+MATCH(1,INDIRECT(F1921),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1921,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1921+MATCH(1,INDIRECT(I1921),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1921>1,IF(M1921=2,IF(B1921<C1921,E1921*N1921,(E1921-1)*N1921),IF(B1921<C1921,E1921*N1921,IF(B1921<2*C1921,(E1921-1)*N1921,(E1921-2)*N1921))),O1921)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.32916948693439219,{"$f":"1/M1922","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1922,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1922+MATCH(1,INDIRECT(F1922),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1922,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1922+MATCH(1,INDIRECT(I1922),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1922>1,IF(M1922=2,IF(B1922<C1922,E1922*N1922,(E1922-1)*N1922),IF(B1922<C1922,E1922*N1922,IF(B1922<2*C1922,(E1922-1)*N1922,(E1922-2)*N1922))),O1922)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.1343916563829699,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1923,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1923,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",1.854177003288171E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1924,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1924,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.51245471071416071,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1925,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1925,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.99480075904040743,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1926,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1926,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.76173938975214894,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1927,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1927,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.67492048054490905,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1928,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1928,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.89814339501211615,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1929,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1929,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",7.1210961505763004E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1930,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1930,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.94444619746157421,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1931,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1931,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.42415362517643129,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1932,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1932,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.76272921353264289,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1933,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1933,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.96422604906317921,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1934,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1934,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.87238641618648427,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1935,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1935,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.43104329011952336,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1936,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1936,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.84752508988383934,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1937,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1937,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1918:L1937)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.71532494550828463},{"$f":"1/M1939","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1939,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1939+MATCH(1,INDIRECT(F1939),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1939=2,2,IF(G1939=3,1,IF(G1939=4,0,IF(G1939=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1939,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1939+MATCH(1,INDIRECT(I1939),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1939=3,1,IF(J1939=4,0,IF(J1939=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1939>1,IF(M1939=2,IF(B1939<C1939,E1939*N1939,(E1939-1)*N1939),IF(B1939<C1939,E1939*N1939,IF(B1939<2*C1939,(E1939-1)*N1939,(E1939-2)*N1939))),O1939)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.84810445271233093},{"$f":"1/M1940","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1940,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1940+MATCH(1,INDIRECT(F1940),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1940=2,2,IF(G1940=3,1,IF(G1940=4,0,IF(G1940=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1940,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1940+MATCH(1,INDIRECT(I1940),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1940=3,1,IF(J1940=4,0,IF(J1940=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1940>1,IF(M1940=2,IF(B1940<C1940,E1940*N1940,(E1940-1)*N1940),IF(B1940<C1940,E1940*N1940,IF(B1940<2*C1940,(E1940-1)*N1940,(E1940-2)*N1940))),O1940)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.67020851396369596},{"$f":"1/M1941","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1941,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1941+MATCH(1,INDIRECT(F1941),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1941=2,2,IF(G1941=3,1,IF(G1941=4,0,IF(G1941=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1941,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1941+MATCH(1,INDIRECT(I1941),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1941=3,1,IF(J1941=4,0,IF(J1941=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1941>1,IF(M1941=2,IF(B1941<C1941,E1941*N1941,(E1941-1)*N1941),IF(B1941<C1941,E1941*N1941,IF(B1941<2*C1941,(E1941-1)*N1941,(E1941-2)*N1941))),O1941)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.76741634810940818},{"$f":"1/M1942","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1942,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1942+MATCH(1,INDIRECT(F1942),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1942=2,2,IF(G1942=3,1,IF(G1942=4,0,IF(G1942=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1942,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1942+MATCH(1,INDIRECT(I1942),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1942=3,1,IF(J1942=4,0,IF(J1942=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1942>1,IF(M1942=2,IF(B1942<C1942,E1942*N1942,(E1942-1)*N1942),IF(B1942<C1942,E1942*N1942,IF(B1942<2*C1942,(E1942-1)*N1942,(E1942-2)*N1942))),O1942)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1939:L1942)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1938>Calculations!$G$39,\"EV\",IF(L1938>Calculations!$G$40,\"HV\",IF(L1938>Calculations!$G$41,\"MV\",IF(L1938>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1943>=Calculations!$H$39,\"EV\",IF(L1943>=Calculations!$H$40,\"HV\",IF(L1943>=Calculations!$H$41,\"MV\",IF(L1943>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1947=\"EV\",1,IF(M1947=\"HV\",2,IF(M1947=\"MV\",3,IF(M1947=\"PS\",4,IF(M1947=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1946,Calculations!$P$22:$U$28,N1947+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.80437325229347101},{"$f":"1/M1951","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1951=1,3,IF(D1951=2,2,IF(D1951=3,1,IF(D1951=4,0,IF(D1951=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1951,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1951+MATCH(1,INDIRECT(F1951),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1951=2,2,IF(G1951=3,1,IF(G1951=4,0,IF(G1951=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1951,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1951+MATCH(1,INDIRECT(I1951),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1951=3,1,IF(J1951=4,0,IF(J1951=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1951>1,IF(M1951=2,IF(B1951<C1951,E1951*N1951,H1951*N1951),IF(B1951<C1951,E1951*N1951,IF(B1951<2*C1951,H1951*N1951,K1951*N1951))),O1951)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",2.8263577362347414E-3,{"$f":"1/M1952","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1952=1,3,IF(D1952=2,2,IF(D1952=3,1,IF(D1952=4,0,IF(D1952=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1952,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D1952+MATCH(1,INDIRECT(F1952),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1952,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G1952+MATCH(1,INDIRECT(I1952),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1952>1,IF(M1952=2,IF(B1952<C1952,E1952*N1952,(E1952-1)*N1952),IF(B1952<C1952,E1952*N1952,IF(B1952<2*C1952,(E1952-1)*N1952,(E1952-2)*N1952))),O1952)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",3.6255868871932773E-2,{"$f":"1/M1953","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1953,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D1953+MATCH(1,INDIRECT(F1953),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1953,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G1953+MATCH(1,INDIRECT(I1953),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1953>1,IF(M1953=2,IF(B1953<C1953,E1953*N1953,(E1953-1)*N1953),IF(B1953<C1953,E1953*N1953,IF(B1953<2*C1953,(E1953-1)*N1953,(E1953-2)*N1953))),O1953)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.79705764420231162,{"$f":"1/M1954","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1954,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1954+MATCH(1,INDIRECT(F1954),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1954,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1954+MATCH(1,INDIRECT(I1954),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1954>1,IF(M1954=2,IF(B1954<C1954,E1954*N1954,(E1954-1)*N1954),IF(B1954<C1954,E1954*N1954,IF(B1954<2*C1954,(E1954-1)*N1954,(E1954-2)*N1954))),O1954)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.56499320339577241,{"$f":"1/M1955","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1955,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1955+MATCH(1,INDIRECT(F1955),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1955,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1955+MATCH(1,INDIRECT(I1955),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1955>1,IF(M1955=2,IF(B1955<C1955,E1955*N1955,(E1955-1)*N1955),IF(B1955<C1955,E1955*N1955,IF(B1955<2*C1955,(E1955-1)*N1955,(E1955-2)*N1955))),O1955)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.87872914113132339,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1956,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1956,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.27870867416459721,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1957,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1957,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.91118628631410925,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1958,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1958,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.12667656518377768,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1959,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1959,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.50769778469269489,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1960,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1960,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.82990879141551988,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1961,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1961,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.85286136191406381,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1962,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1962,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.14354658333283687,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1963,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1963,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.46986447570340817,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1964,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1964,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.97045082022121554,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1965,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1965,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.61651624480643719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1966,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1966,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",3.8194453990653576E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D1967,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G1967,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.60650265501642719,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D1968,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G1968,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.63058136314228819,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D1969,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G1969,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.63451072719306212,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D1970,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G1970,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1951:L1970)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.66925747493749121},{"$f":"1/M1972","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D1972,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D1972+MATCH(1,INDIRECT(F1972),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1972=2,2,IF(G1972=3,1,IF(G1972=4,0,IF(G1972=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G1972,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G1972+MATCH(1,INDIRECT(I1972),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1972=3,1,IF(J1972=4,0,IF(J1972=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1972>1,IF(M1972=2,IF(B1972<C1972,E1972*N1972,(E1972-1)*N1972),IF(B1972<C1972,E1972*N1972,IF(B1972<2*C1972,(E1972-1)*N1972,(E1972-2)*N1972))),O1972)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.56128959531780165},{"$f":"1/M1973","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D1973,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D1973+MATCH(1,INDIRECT(F1973),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1973=2,2,IF(G1973=3,1,IF(G1973=4,0,IF(G1973=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G1973,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G1973+MATCH(1,INDIRECT(I1973),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1973=3,1,IF(J1973=4,0,IF(J1973=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1973>1,IF(M1973=2,IF(B1973<C1973,E1973*N1973,(E1973-1)*N1973),IF(B1973<C1973,E1973*N1973,IF(B1973<2*C1973,(E1973-1)*N1973,(E1973-2)*N1973))),O1973)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.86543027019952068},{"$f":"1/M1974","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D1974,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D1974+MATCH(1,INDIRECT(F1974),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1974=2,2,IF(G1974=3,1,IF(G1974=4,0,IF(G1974=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G1974,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G1974+MATCH(1,INDIRECT(I1974),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1974=3,1,IF(J1974=4,0,IF(J1974=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1974>1,IF(M1974=2,IF(B1974<C1974,E1974*N1974,(E1974-1)*N1974),IF(B1974<C1974,E1974*N1974,IF(B1974<2*C1974,(E1974-1)*N1974,(E1974-2)*N1974))),O1974)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.9755430221755621},{"$f":"1/M1975","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D1975,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D1975+MATCH(1,INDIRECT(F1975),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1975=2,2,IF(G1975=3,1,IF(G1975=4,0,IF(G1975=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G1975,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G1975+MATCH(1,INDIRECT(I1975),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1975=3,1,IF(J1975=4,0,IF(J1975=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1975>1,IF(M1975=2,IF(B1975<C1975,E1975*N1975,(E1975-1)*N1975),IF(B1975<C1975,E1975*N1975,IF(B1975<2*C1975,(E1975-1)*N1975,(E1975-2)*N1975))),O1975)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L1972:L1975)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L1971>Calculations!$G$39,\"EV\",IF(L1971>Calculations!$G$40,\"HV\",IF(L1971>Calculations!$G$41,\"MV\",IF(L1971>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L1976>=Calculations!$H$39,\"EV\",IF(L1976>=Calculations!$H$40,\"HV\",IF(L1976>=Calculations!$H$41,\"MV\",IF(L1976>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M1980=\"EV\",1,IF(M1980=\"HV\",2,IF(M1980=\"MV\",3,IF(M1980=\"PS\",4,IF(M1980=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M1979,Calculations!$P$22:$U$28,N1980+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.20923810792140574},{"$f":"1/M1984","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1984=1,3,IF(D1984=2,2,IF(D1984=3,1,IF(D1984=4,0,IF(D1984=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D1984,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D1984+MATCH(1,INDIRECT(F1984),0)","v":{"$error":"#N/A"}},{"$f":"IF(G1984=2,2,IF(G1984=3,1,IF(G1984=4,0,IF(G1984=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G1984,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G1984+MATCH(1,INDIRECT(I1984),0)","v":{"$error":"#N/A"}},{"$f":"IF(J1984=3,1,IF(J1984=4,0,IF(J1984=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M1984>1,IF(M1984=2,IF(B1984<C1984,E1984*N1984,H1984*N1984),IF(B1984<C1984,E1984*N1984,IF(B1984<2*C1984,H1984*N1984,K1984*N1984))),O1984)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.70979867491460302,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D1985=1,3,IF(D1985=2,2,IF(D1985=3,1,IF(D1985=4,0,IF(D1985=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D1985,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G1985,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M1985>1,IF(M1985=2,IF(B1985<C1985,E1985*N1985,(E1985-1)*N1985),IF(B1985<C1985,E1985*N1985,IF(B1985<2*C1985,(E1985-1)*N1985,(E1985-2)*N1985))),O1985)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.96056152833629016,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D1986,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G1986,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.9923158066960861,{"$f":"1/M1987","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D1987,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D1987+MATCH(1,INDIRECT(F1987),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G1987,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G1987+MATCH(1,INDIRECT(I1987),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1987>1,IF(M1987=2,IF(B1987<C1987,E1987*N1987,(E1987-1)*N1987),IF(B1987<C1987,E1987*N1987,IF(B1987<2*C1987,(E1987-1)*N1987,(E1987-2)*N1987))),O1987)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",2.8822433690766647E-2,{"$f":"1/M1988","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D1988,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D1988+MATCH(1,INDIRECT(F1988),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G1988,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G1988+MATCH(1,INDIRECT(I1988),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M1988>1,IF(M1988=2,IF(B1988<C1988,E1988*N1988,(E1988-1)*N1988),IF(B1988<C1988,E1988*N1988,IF(B1988<2*C1988,(E1988-1)*N1988,(E1988-2)*N1988))),O1988)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.18219182632548725,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D1989,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G1989,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",2.5550956225198096E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D1990,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G1990,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.26179188582831203,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D1991,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G1991,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.16373559278802086,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D1992,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G1992,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.99470232141984316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D1993,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G1993,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.53995176652658172,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D1994,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G1994,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.40537409398413393,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D1995,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G1995,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.10261395997579636,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D1996,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G1996,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.85499230831191309,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D1997,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G1997,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.96223732283100294,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D1998,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G1998,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.92362288808998727,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D1999,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G1999,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.91293365545729566,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D2000,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G2000,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.29475057997678134,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D2001,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G2001,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.23567466245158053},{"$f":"1/M2017","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D2017=1,3,IF(D2017=2,2,IF(D2017=3,1,IF(D2017=4,0,IF(D2017=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D2017,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D2017+MATCH(1,INDIRECT(F2017),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2017=2,2,IF(G2017=3,1,IF(G2017=4,0,IF(G2017=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G2017,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G2017+MATCH(1,INDIRECT(I2017),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2017=3,1,IF(J2017=4,0,IF(J2017=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2017>1,IF(M2017=2,IF(B2017<C2017,E2017*N2017,H2017*N2017),IF(B2017<C2017,E2017*N2017,IF(B2017<2*C2017,H2017*N2017,K2017*N2017))),O2017)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.75615692457319073,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D2032,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G2032,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2bii",0.8867425708233978,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D2058,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G2058,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C4c",0.77638779772731759,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D2064,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G2064,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L2075>=Calculations!$H$39,\"EV\",IF(L2075>=Calculations!$H$40,\"HV\",IF(L2075>=Calculations!$H$41,\"MV\",IF(L2075>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M2079=\"EV\",1,IF(M2079=\"HV\",2,IF(M2079=\"MV\",3,IF(M2079=\"PS\",4,IF(M2079=\"IL\",5,6)))))","v":6}]
["C4a",0.51755209165856952,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D2095,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G2095,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D4",{"$f":"RAND()","v":0.43156369931669147},{"$f":"1/M2107","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D2107,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D2107+MATCH(1,INDIRECT(F2107),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2107=2,2,IF(G2107=3,1,IF(G2107=4,0,IF(G2107=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G2107,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G2107+MATCH(1,INDIRECT(I2107),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2107=3,1,IF(J2107=4,0,IF(J2107=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2107>1,IF(M2107=2,IF(B2107<C2107,E2107*N2107,(E2107-1)*N2107),IF(B2107<C2107,E2107*N2107,IF(B2107<2*C2107,(E2107-1)*N2107,(E2107-2)*N2107))),O2107)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C3",0.82541449382311094,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D2127,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G2127,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",0.34372766097759067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D2157,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G2157,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.12567639862473501},{"$f":"1/M2172","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D2172,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D2172+MATCH(1,INDIRECT(F2172),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2172=2,2,IF(G2172=3,1,IF(G2172=4,0,IF(G2172=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G2172,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G2172+MATCH(1,INDIRECT(I2172),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2172=3,1,IF(J2172=4,0,IF(J2172=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2172>1,IF(M2172=2,IF(B2172<C2172,E2172*N2172,(E2172-1)*N2172),IF(B2172<C2172,E2172*N2172,IF(B2172<2*C2172,(E2172-1)*N2172,(E2172-2)*N2172))),O2172)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2bi",0.1556597885069082,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D2189,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G2189,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.39536438714727273},{"$f":"1/M2204","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D2204,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D2204+MATCH(1,INDIRECT(F2204),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2204=2,2,IF(G2204=3,1,IF(G2204=4,0,IF(G2204=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G2204,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G2204+MATCH(1,INDIRECT(I2204),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2204=3,1,IF(J2204=4,0,IF(J2204=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2204>1,IF(M2204=2,IF(B2204<C2204,E2204*N2204,(E2204-1)*N2204),IF(B2204<C2204,E2204*N2204,IF(B2204<2*C2204,(E2204-1)*N2204,(E2204-2)*N2204))),O2204)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.91123518644030488,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D2220,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G2220,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",{"$f":"RAND()","v":0.32934107457564055},{"$f":"1/M2237","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D2237,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D2237+MATCH(1,INDIRECT(F2237),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2237=2,2,IF(G2237=3,1,IF(G2237=4,0,IF(G2237=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G2237,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G2237+MATCH(1,INDIRECT(I2237),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2237=3,1,IF(J2237=4,0,IF(J2237=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2237>1,IF(M2237=2,IF(B2237<C2237,E2237*N2237,(E2237-1)*N2237),IF(B2237<C2237,E2237*N2237,IF(B2237<2*C2237,(E2237-1)*N2237,(E2237-2)*N2237))),O2237)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.80136638855502718,{"$f":"1/M2252","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D2252,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D2252+MATCH(1,INDIRECT(F2252),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G2252,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G2252+MATCH(1,INDIRECT(I2252),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2252>1,IF(M2252=2,IF(B2252<C2252,E2252*N2252,(E2252-1)*N2252),IF(B2252<C2252,E2252*N2252,IF(B2252<2*C2252,(E2252-1)*N2252,(E2252-2)*N2252))),O2252)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.33695869084768104,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D2267,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G2267,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.44008926672937876,{"$f":"1/M2282","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D2282=1,3,IF(D2282=2,2,IF(D2282=3,1,IF(D2282=4,0,IF(D2282=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D2282,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D2282+MATCH(1,INDIRECT(F2282),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G2282,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G2282+MATCH(1,INDIRECT(I2282),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2282>1,IF(M2282=2,IF(B2282<C2282,E2282*N2282,(E2282-1)*N2282),IF(B2282<C2282,E2282*N2282,IF(B2282<2*C2282,(E2282-1)*N2282,(E2282-2)*N2282))),O2282)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["D1",{"$f":"RAND()","v":5.2562982245133449E-2},{"$f":"1/M2302","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D2302,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D2302+MATCH(1,INDIRECT(F2302),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2302=2,2,IF(G2302=3,1,IF(G2302=4,0,IF(G2302=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G2302,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G2302+MATCH(1,INDIRECT(I2302),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2302=3,1,IF(J2302=4,0,IF(J2302=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2302>1,IF(M2302=2,IF(B2302<C2302,E2302*N2302,(E2302-1)*N2302),IF(B2302<C2302,E2302*N2302,IF(B2302<2*C2302,(E2302-1)*N2302,(E2302-2)*N2302))),O2302)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B1",{"$f":"RAND()","v":0.72349093804319919},{"$f":"1/M2314","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D2314=1,3,IF(D2314=2,2,IF(D2314=3,1,IF(D2314=4,0,IF(D2314=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D2314,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D2314+MATCH(1,INDIRECT(F2314),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2314=2,2,IF(G2314=3,1,IF(G2314=4,0,IF(G2314=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G2314,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G2314+MATCH(1,INDIRECT(I2314),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2314=3,1,IF(J2314=4,0,IF(J2314=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2314>1,IF(M2314=2,IF(B2314<C2314,E2314*N2314,H2314*N2314),IF(B2314<C2314,E2314*N2314,IF(B2314<2*C2314,H2314*N2314,K2314*N2314))),O2314)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.16530808741832748,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D2330,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G2330,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C1",0.9473097968951476,{"$f":"1/M2351","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D2351,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D2351+MATCH(1,INDIRECT(F2351),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G2351,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G2351+MATCH(1,INDIRECT(I2351),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2351>1,IF(M2351=2,IF(B2351<C2351,E2351*N2351,(E2351-1)*N2351),IF(B2351<C2351,E2351*N2351,IF(B2351<2*C2351,(E2351-1)*N2351,(E2351-2)*N2351))),O2351)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M2375,Calculations!$P$22:$U$28,N2376+1,FALSE)","v":"IE"}]
["C4a",0.94955305696312842,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D2392,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G2392,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B3",0.48419313252140594,{"$f":"1/M2416","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D2416,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D2416+MATCH(1,INDIRECT(F2416),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G2416,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G2416+MATCH(1,INDIRECT(I2416),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2416>1,IF(M2416=2,IF(B2416<C2416,E2416*N2416,(E2416-1)*N2416),IF(B2416<C2416,E2416*N2416,IF(B2416<2*C2416,(E2416-1)*N2416,(E2416-2)*N2416))),O2416)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[]
["C2c",0.65336535407316898,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D2455,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G2455,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.59440803258046515},{"$f":"1/M2470","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D2470,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D2470+MATCH(1,INDIRECT(F2470),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2470=2,2,IF(G2470=3,1,IF(G2470=4,0,IF(G2470=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G2470,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G2470+MATCH(1,INDIRECT(I2470),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2470=3,1,IF(J2470=4,0,IF(J2470=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2470>1,IF(M2470=2,IF(B2470<C2470,E2470*N2470,(E2470-1)*N2470),IF(B2470<C2470,E2470*N2470,IF(B2470<2*C2470,(E2470-1)*N2470,(E2470-2)*N2470))),O2470)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.54259823774760119,{"$f":"1/M2481","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D2481,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D2481+MATCH(1,INDIRECT(F2481),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G2481,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G2481+MATCH(1,INDIRECT(I2481),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2481>1,IF(M2481=2,IF(B2481<C2481,E2481*N2481,(E2481-1)*N2481),IF(B2481<C2481,E2481*N2481,IF(B2481<2*C2481,(E2481-1)*N2481,(E2481-2)*N2481))),O2481)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D3",{"$f":"RAND()","v":0.66336089438837698},{"$f":"1/M2502","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D2502,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D2502+MATCH(1,INDIRECT(F2502),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2502=2,2,IF(G2502=3,1,IF(G2502=4,0,IF(G2502=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G2502,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G2502+MATCH(1,INDIRECT(I2502),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2502=3,1,IF(J2502=4,0,IF(J2502=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2502>1,IF(M2502=2,IF(B2502<C2502,E2502*N2502,(E2502-1)*N2502),IF(B2502<C2502,E2502*N2502,IF(B2502<2*C2502,(E2502-1)*N2502,(E2502-2)*N2502))),O2502)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",1.2249083653911974E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D2517,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G2517,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L2512:L2531)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2a",0.89318613651854284,{"$f":"1/M2546","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D2546=1,3,IF(D2546=2,2,IF(D2546=3,1,IF(D2546=4,0,IF(D2546=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D2546,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D2546+MATCH(1,INDIRECT(F2546),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G2546,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G2546+MATCH(1,INDIRECT(I2546),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2546>1,IF(M2546=2,IF(B2546<C2546,E2546*N2546,(E2546-1)*N2546),IF(B2546<C2546,E2546*N2546,IF(B2546<2*C2546,(E2546-1)*N2546,(E2546-2)*N2546))),O2546)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C6",0.37439752300298579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D2564,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G2564,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L2545:L2564)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.24530105939274627,{"$f":"1/M2580","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D2580,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D2580+MATCH(1,INDIRECT(F2580),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G2580,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G2580+MATCH(1,INDIRECT(I2580),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2580>1,IF(M2580=2,IF(B2580<C2580,E2580*N2580,(E2580-1)*N2580),IF(B2580<C2580,E2580*N2580,IF(B2580<2*C2580,(E2580-1)*N2580,(E2580-2)*N2580))),O2580)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.22994265888832,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D2595,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G2595,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B2a",0.62219427609224343,{"$f":"1/M2612","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D2612=1,3,IF(D2612=2,2,IF(D2612=3,1,IF(D2612=4,0,IF(D2612=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D2612,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D2612+MATCH(1,INDIRECT(F2612),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G2612,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G2612+MATCH(1,INDIRECT(I2612),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2612>1,IF(M2612=2,IF(B2612<C2612,E2612*N2612,(E2612-1)*N2612),IF(B2612<C2612,E2612*N2612,IF(B2612<2*C2612,(E2612-1)*N2612,(E2612-2)*N2612))),O2612)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.99770906837571161,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D2627,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G2627,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4e",0.707842542178867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D2660,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G2660,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M2672,Calculations!$P$22:$U$28,N2673+1,FALSE)","v":"IE"}]
["C4b",0.29569361164439101,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D2690,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G2690,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L2697>Calculations!$G$39,\"EV\",IF(L2697>Calculations!$G$40,\"HV\",IF(L2697>Calculations!$G$41,\"MV\",IF(L2697>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4d",0.12018452617272679,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D2725,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G2725,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.80308356107704004,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D2752,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G2752,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L2764:L2767)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4c",0.13223328791364053,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D2790,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G2790,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["D3",{"$f":"RAND()","v":0.21482833497285692},{"$f":"1/M2799","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D2799,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D2799+MATCH(1,INDIRECT(F2799),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2799=2,2,IF(G2799=3,1,IF(G2799=4,0,IF(G2799=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G2799,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G2799+MATCH(1,INDIRECT(I2799),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2799=3,1,IF(J2799=4,0,IF(J2799=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2799>1,IF(M2799=2,IF(B2799<C2799,E2799*N2799,(E2799-1)*N2799),IF(B2799<C2799,E2799*N2799,IF(B2799<2*C2799,(E2799-1)*N2799,(E2799-2)*N2799))),O2799)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.1480129561520781,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D2815,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G2815,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.86262560778643038},{"$f":"1/M2830","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D2830,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D2830+MATCH(1,INDIRECT(F2830),0)","v":{"$error":"#N/A"}},{"$f":"IF(G2830=2,2,IF(G2830=3,1,IF(G2830=4,0,IF(G2830=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G2830,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G2830+MATCH(1,INDIRECT(I2830),0)","v":{"$error":"#N/A"}},{"$f":"IF(J2830=3,1,IF(J2830=4,0,IF(J2830=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M2830>1,IF(M2830=2,IF(B2830<C2830,E2830*N2830,(E2830-1)*N2830),IF(B2830<C2830,E2830*N2830,IF(B2830<2*C2830,(E2830-1)*N2830,(E2830-2)*N2830))),O2830)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M2837,Calculations!$P$22:$U$28,N2838+1,FALSE)","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L2842:L2861)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.34362285105215484,{"$f":"1/M2877","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D2877,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D2877+MATCH(1,INDIRECT(F2877),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G2877,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G2877+MATCH(1,INDIRECT(I2877),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M2877>1,IF(M2877=2,IF(B2877<C2877,E2877*N2877,(E2877-1)*N2877),IF(B2877<C2877,E2877*N2877,IF(B2877<2*C2877,(E2877-1)*N2877,(E2877-2)*N2877))),O2877)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.91963005180361457,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D2893,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G2893,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L2900>=Calculations!$H$39,\"EV\",IF(L2900>=Calculations!$H$40,\"HV\",IF(L2900>=Calculations!$H$41,\"MV\",IF(L2900>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M2904=\"EV\",1,IF(M2904=\"HV\",2,IF(M2904=\"MV\",3,IF(M2904=\"PS\",4,IF(M2904=\"IL\",5,6)))))","v":6}]
["C4e",0.1686341329146559,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D2924,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G2924,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.21721444196684048,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D2955,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G2955,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L2961>Calculations!$G$39,\"EV\",IF(L2961>Calculations!$G$40,\"HV\",IF(L2961>Calculations!$G$41,\"MV\",IF(L2961>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",0.29961958933093924,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D2987,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G2987,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L2994>Calculations!$G$39,\"EV\",IF(L2994>Calculations!$G$40,\"HV\",IF(L2994>Calculations!$G$41,\"MV\",IF(L2994>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.3879515291395762,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D3018,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G3018,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.83919488586770508,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D3049,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G3049,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L3061:L3064)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.42542922008964434,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D3080,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G3080,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2d",0.56722921871579579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D3083,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G3083,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C2aii",0.33874731362134447,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D3112,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G3112,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.95798919519257175},{"$f":"1/M3127","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D3127,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D3127+MATCH(1,INDIRECT(F3127),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3127=2,2,IF(G3127=3,1,IF(G3127=4,0,IF(G3127=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G3127,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G3127+MATCH(1,INDIRECT(I3127),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3127=3,1,IF(J3127=4,0,IF(J3127=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3127>1,IF(M3127=2,IF(B3127<C3127,E3127*N3127,(E3127-1)*N3127),IF(B3127<C3127,E3127*N3127,IF(B3127<2*C3127,(E3127-1)*N3127,(E3127-2)*N3127))),O3127)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",6.2232385360529996E-2,{"$f":"1/M3143","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D3143,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D3143+MATCH(1,INDIRECT(F3143),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G3143,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G3143+MATCH(1,INDIRECT(I3143),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3143>1,IF(M3143=2,IF(B3143<C3143,E3143*N3143,(E3143-1)*N3143),IF(B3143<C3143,E3143*N3143,IF(B3143<2*C3143,(E3143-1)*N3143,(E3143-2)*N3143))),O3143)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2c",0.37299380387086933,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D3148,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G3148,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D1",{"$f":"RAND()","v":0.18635849130224924},{"$f":"1/M3160","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D3160,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D3160+MATCH(1,INDIRECT(F3160),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3160=2,2,IF(G3160=3,1,IF(G3160=4,0,IF(G3160=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G3160,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G3160+MATCH(1,INDIRECT(I3160),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3160=3,1,IF(J3160=4,0,IF(J3160=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3160>1,IF(M3160=2,IF(B3160<C3160,E3160*N3160,(E3160-1)*N3160),IF(B3160<C3160,E3160*N3160,IF(B3160<2*C3160,(E3160-1)*N3160,(E3160-2)*N3160))),O3160)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.62491371026114362,{"$f":"1/M3175","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D3175,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D3175+MATCH(1,INDIRECT(F3175),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G3175,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G3175+MATCH(1,INDIRECT(I3175),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3175>1,IF(M3175=2,IF(B3175<C3175,E3175*N3175,(E3175-1)*N3175),IF(B3175<C3175,E3175*N3175,IF(B3175<2*C3175,(E3175-1)*N3175,(E3175-2)*N3175))),O3175)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.62790657960849972,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D3190,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G3190,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2bii",0.78249474527953022,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D3213,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G3213,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C5a",0.47447554117415547,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D3222,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G3222,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.21778635026474746,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D3253,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G3253,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2bi",0.3973849984201322,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D3278,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G3278,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C4c",0.49346918366367032,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D3285,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G3285,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L3296>=Calculations!$H$39,\"EV\",IF(L3296>=Calculations!$H$40,\"HV\",IF(L3296>=Calculations!$H$41,\"MV\",IF(L3296>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M3300=\"EV\",1,IF(M3300=\"HV\",2,IF(M3300=\"MV\",3,IF(M3300=\"PS\",4,IF(M3300=\"IL\",5,6)))))","v":6}]
["C3",0.81850359136197071,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D3315,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G3315,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D3",{"$f":"RAND()","v":0.35636186213836574},{"$f":"1/M3327","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D3327,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D3327+MATCH(1,INDIRECT(F3327),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3327=2,2,IF(G3327=3,1,IF(G3327=4,0,IF(G3327=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G3327,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G3327+MATCH(1,INDIRECT(I3327),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3327=3,1,IF(J3327=4,0,IF(J3327=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3327>1,IF(M3327=2,IF(B3327<C3327,E3327*N3327,(E3327-1)*N3327),IF(B3327<C3327,E3327*N3327,IF(B3327<2*C3327,(E3327-1)*N3327,(E3327-2)*N3327))),O3327)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2d",0.97398138285403679,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D3347,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G3347,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L3358:L3361)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.56976213390220087,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D3378,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G3378,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D2",{"$f":"RAND()","v":0.11569225549576001},{"$f":"1/M3392","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D3392,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D3392+MATCH(1,INDIRECT(F3392),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3392=2,2,IF(G3392=3,1,IF(G3392=4,0,IF(G3392=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G3392,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G3392+MATCH(1,INDIRECT(I3392),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3392=3,1,IF(J3392=4,0,IF(J3392=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3392>1,IF(M3392=2,IF(B3392<C3392,E3392*N3392,(E3392-1)*N3392),IF(B3392<C3392,E3392*N3392,IF(B3392<2*C3392,(E3392-1)*N3392,(E3392-2)*N3392))),O3392)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bi",0.13331952193984697,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D3410,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G3410,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.51371478189583342},{"$f":"1/M3425","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D3425,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D3425+MATCH(1,INDIRECT(F3425),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3425=2,2,IF(G3425=3,1,IF(G3425=4,0,IF(G3425=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G3425,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G3425+MATCH(1,INDIRECT(I3425),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3425=3,1,IF(J3425=4,0,IF(J3425=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3425>1,IF(M3425=2,IF(B3425<C3425,E3425*N3425,(E3425-1)*N3425),IF(B3425<C3425,E3425*N3425,IF(B3425<2*C3425,(E3425-1)*N3425,(E3425-2)*N3425))),O3425)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.27930510514254692,{"$f":"1/M3440","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D3440,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D3440+MATCH(1,INDIRECT(F3440),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G3440,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G3440+MATCH(1,INDIRECT(I3440),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3440>1,IF(M3440=2,IF(B3440<C3440,E3440*N3440,(E3440-1)*N3440),IF(B3440<C3440,E3440*N3440,IF(B3440<2*C3440,(E3440-1)*N3440,(E3440-2)*N3440))),O3440)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["D1",{"$f":"RAND()","v":0.35707361600224707},{"$f":"1/M3457","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D3457,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D3457+MATCH(1,INDIRECT(F3457),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3457=2,2,IF(G3457=3,1,IF(G3457=4,0,IF(G3457=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G3457,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G3457+MATCH(1,INDIRECT(I3457),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3457=3,1,IF(J3457=4,0,IF(J3457=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3457>1,IF(M3457=2,IF(B3457<C3457,E3457*N3457,(E3457-1)*N3457),IF(B3457<C3457,E3457*N3457,IF(B3457<2*C3457,(E3457-1)*N3457,(E3457-2)*N3457))),O3457)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.83811155330792309,{"$f":"1/M3472","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D3472,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D3472+MATCH(1,INDIRECT(F3472),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G3472,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G3472+MATCH(1,INDIRECT(I3472),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3472>1,IF(M3472=2,IF(B3472<C3472,E3472*N3472,(E3472-1)*N3472),IF(B3472<C3472,E3472*N3472,IF(B3472<2*C3472,(E3472-1)*N3472,(E3472-2)*N3472))),O3472)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.51177061251179268,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D3488,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G3488,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.48825348359521437,{"$f":"1/M3503","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D3503=1,3,IF(D3503=2,2,IF(D3503=3,1,IF(D3503=4,0,IF(D3503=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D3503,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D3503+MATCH(1,INDIRECT(F3503),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G3503,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G3503+MATCH(1,INDIRECT(I3503),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3503>1,IF(M3503=2,IF(B3503<C3503,E3503*N3503,(E3503-1)*N3503),IF(B3503<C3503,E3503*N3503,IF(B3503<2*C3503,(E3503-1)*N3503,(E3503-2)*N3503))),O3503)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L3502:L3521)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":2.0301303918914382E-2},{"$f":"1/M3535","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D3535=1,3,IF(D3535=2,2,IF(D3535=3,1,IF(D3535=4,0,IF(D3535=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D3535,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D3535+MATCH(1,INDIRECT(F3535),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3535=2,2,IF(G3535=3,1,IF(G3535=4,0,IF(G3535=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G3535,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G3535+MATCH(1,INDIRECT(I3535),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3535=3,1,IF(J3535=4,0,IF(J3535=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3535>1,IF(M3535=2,IF(B3535<C3535,E3535*N3535,H3535*N3535),IF(B3535<C3535,E3535*N3535,IF(B3535<2*C3535,H3535*N3535,K3535*N3535))),O3535)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.85397671490939353,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D3550,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G3550,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M3563,Calculations!$P$22:$U$28,N3564+1,FALSE)","v":"IE"}]
["B3",0.31583494872030293,{"$f":"1/M3571","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D3571,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D3571+MATCH(1,INDIRECT(F3571),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G3571,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G3571+MATCH(1,INDIRECT(I3571),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3571>1,IF(M3571=2,IF(B3571<C3571,E3571*N3571,(E3571-1)*N3571),IF(B3571<C3571,E3571*N3571,IF(B3571<2*C3571,(E3571-1)*N3571,(E3571-2)*N3571))),O3571)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L3593>=Calculations!$H$39,\"EV\",IF(L3593>=Calculations!$H$40,\"HV\",IF(L3593>=Calculations!$H$41,\"MV\",IF(L3593>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M3597=\"EV\",1,IF(M3597=\"HV\",2,IF(M3597=\"MV\",3,IF(M3597=\"PS\",4,IF(M3597=\"IL\",5,6)))))","v":6}]
["C4a",0.55149881836674497,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D3613,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G3613,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B2b",0.28838902811222389,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D3636,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G3636,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[]
["C2bii",0.60691104553911868,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D3675,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G3675,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.8491559394074264},{"$f":"1/M3691","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D3691,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D3691+MATCH(1,INDIRECT(F3691),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3691=2,2,IF(G3691=3,1,IF(G3691=4,0,IF(G3691=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G3691,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G3691+MATCH(1,INDIRECT(I3691),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3691=3,1,IF(J3691=4,0,IF(J3691=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3691>1,IF(M3691=2,IF(B3691<C3691,E3691*N3691,(E3691-1)*N3691),IF(B3691<C3691,E3691*N3691,IF(B3691<2*C3691,(E3691-1)*N3691,(E3691-2)*N3691))),O3691)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2a",0.89473560416719555,{"$f":"1/M3701","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D3701=1,3,IF(D3701=2,2,IF(D3701=3,1,IF(D3701=4,0,IF(D3701=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D3701,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D3701+MATCH(1,INDIRECT(F3701),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G3701,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G3701+MATCH(1,INDIRECT(I3701),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3701>1,IF(M3701=2,IF(B3701<C3701,E3701*N3701,(E3701-1)*N3701),IF(B3701<C3701,E3701*N3701,IF(B3701<2*C3701,(E3701-1)*N3701,(E3701-2)*N3701))),O3701)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["D2",{"$f":"RAND()","v":5.5571332696657816E-4},{"$f":"1/M3722","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D3722,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D3722+MATCH(1,INDIRECT(F3722),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3722=2,2,IF(G3722=3,1,IF(G3722=4,0,IF(G3722=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G3722,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G3722+MATCH(1,INDIRECT(I3722),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3722=3,1,IF(J3722=4,0,IF(J3722=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3722>1,IF(M3722=2,IF(B3722<C3722,E3722*N3722,(E3722-1)*N3722),IF(B3722<C3722,E3722*N3722,IF(B3722<2*C3722,(E3722-1)*N3722,(E3722-2)*N3722))),O3722)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.52282752608350092,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D3738,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G3738,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L3733:L3752)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.11337430075022537},{"$f":"1/M3766","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D3766=1,3,IF(D3766=2,2,IF(D3766=3,1,IF(D3766=4,0,IF(D3766=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D3766,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D3766+MATCH(1,INDIRECT(F3766),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3766=2,2,IF(G3766=3,1,IF(G3766=4,0,IF(G3766=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G3766,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G3766+MATCH(1,INDIRECT(I3766),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3766=3,1,IF(J3766=4,0,IF(J3766=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3766>1,IF(M3766=2,IF(B3766<C3766,E3766*N3766,H3766*N3766),IF(B3766<C3766,E3766*N3766,IF(B3766<2*C3766,H3766*N3766,K3766*N3766))),O3766)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C1",0.31173661754982029,{"$f":"1/M3770","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D3770,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D3770+MATCH(1,INDIRECT(F3770),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G3770,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G3770+MATCH(1,INDIRECT(I3770),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3770>1,IF(M3770=2,IF(B3770<C3770,E3770*N3770,(E3770-1)*N3770),IF(B3770<C3770,E3770*N3770,IF(B3770<2*C3770,(E3770-1)*N3770,(E3770-2)*N3770))),O3770)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.43838079433974297,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D3785,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G3785,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.73328659951019981,{"$f":"1/M3801","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D3801,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D3801+MATCH(1,INDIRECT(F3801),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G3801,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G3801+MATCH(1,INDIRECT(I3801),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M3801>1,IF(M3801=2,IF(B3801<C3801,E3801*N3801,(E3801-1)*N3801),IF(B3801<C3801,E3801*N3801,IF(B3801<2*C3801,(E3801-1)*N3801,(E3801-2)*N3801))),O3801)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C4e",0.51586544156465275,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D3815,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G3815,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["B1",{"$f":"RAND()","v":0.82615737514301946},{"$f":"1/M3832","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D3832=1,3,IF(D3832=2,2,IF(D3832=3,1,IF(D3832=4,0,IF(D3832=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D3832,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D3832+MATCH(1,INDIRECT(F3832),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3832=2,2,IF(G3832=3,1,IF(G3832=4,0,IF(G3832=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G3832,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G3832+MATCH(1,INDIRECT(I3832),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3832=3,1,IF(J3832=4,0,IF(J3832=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3832>1,IF(M3832=2,IF(B3832<C3832,E3832*N3832,H3832*N3832),IF(B3832<C3832,E3832*N3832,IF(B3832<2*C3832,H3832*N3832,K3832*N3832))),O3832)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.40169676747838567,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D3848,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G3848,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.10194130505614174,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D3880,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G3880,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M3893,Calculations!$P$22:$U$28,N3894+1,FALSE)","v":"IE"}]
["C4a",0.77442364860267243,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D3910,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G3910,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L3918>Calculations!$G$39,\"EV\",IF(L3918>Calculations!$G$40,\"HV\",IF(L3918>Calculations!$G$41,\"MV\",IF(L3918>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4c",0.32676719094994267,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D3945,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G3945,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[]
["C2c",0.76859340777817819,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D3973,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G3973,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.51085551836231013},{"$f":"1/M3988","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D3988,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D3988+MATCH(1,INDIRECT(F3988),0)","v":{"$error":"#N/A"}},{"$f":"IF(G3988=2,2,IF(G3988=3,1,IF(G3988=4,0,IF(G3988=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G3988,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G3988+MATCH(1,INDIRECT(I3988),0)","v":{"$error":"#N/A"}},{"$f":"IF(J3988=3,1,IF(J3988=4,0,IF(J3988=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M3988>1,IF(M3988=2,IF(B3988<C3988,E3988*N3988,(E3988-1)*N3988),IF(B3988<C3988,E3988*N3988,IF(B3988<2*C3988,(E3988-1)*N3988,(E3988-2)*N3988))),O3988)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4b",0.48661047968588267,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D4010,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G4010,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["D3",{"$f":"RAND()","v":0.95018157915829837},{"$f":"1/M4020","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D4020,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D4020+MATCH(1,INDIRECT(F4020),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4020=2,2,IF(G4020=3,1,IF(G4020=4,0,IF(G4020=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G4020,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G4020+MATCH(1,INDIRECT(I4020),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4020=3,1,IF(J4020=4,0,IF(J4020=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4020>1,IF(M4020=2,IF(B4020<C4020,E4020*N4020,(E4020-1)*N4020),IF(B4020<C4020,E4020*N4020,IF(B4020<2*C4020,(E4020-1)*N4020,(E4020-2)*N4020))),O4020)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.61820140358959164,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D4035,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G4035,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.20494608781940049},{"$f":"1/M4051","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D4051,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D4051+MATCH(1,INDIRECT(F4051),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4051=2,2,IF(G4051=3,1,IF(G4051=4,0,IF(G4051=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G4051,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G4051+MATCH(1,INDIRECT(I4051),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4051=3,1,IF(J4051=4,0,IF(J4051=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4051>1,IF(M4051=2,IF(B4051<C4051,E4051*N4051,(E4051-1)*N4051),IF(B4051<C4051,E4051*N4051,IF(B4051<2*C4051,(E4051-1)*N4051,(E4051-2)*N4051))),O4051)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L4055>=Calculations!$H$39,\"EV\",IF(L4055>=Calculations!$H$40,\"HV\",IF(L4055>=Calculations!$H$41,\"MV\",IF(L4055>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M4059=\"EV\",1,IF(M4059=\"HV\",2,IF(M4059=\"MV\",3,IF(M4059=\"PS\",4,IF(M4059=\"IL\",5,6)))))","v":6}]
["C6",0.10525510937774862,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D4082,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G4082,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.86952690075907979,{"$f":"1/M4098","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D4098,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D4098+MATCH(1,INDIRECT(F4098),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G4098,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G4098+MATCH(1,INDIRECT(I4098),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4098>1,IF(M4098=2,IF(B4098<C4098,E4098*N4098,(E4098-1)*N4098),IF(B4098<C4098,E4098*N4098,IF(B4098<2*C4098,(E4098-1)*N4098,(E4098-2)*N4098))),O4098)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.11756289771029682,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D4113,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G4113,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L4116>Calculations!$G$39,\"EV\",IF(L4116>Calculations!$G$40,\"HV\",IF(L4116>Calculations!$G$41,\"MV\",IF(L4116>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4e",0.84990482137738776,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D4145,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G4145,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.14961586409146233,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D4176,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G4176,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4b",0.41698394449615828,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D4208,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G4208,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L4215>Calculations!$G$39,\"EV\",IF(L4215>Calculations!$G$40,\"HV\",IF(L4215>Calculations!$G$41,\"MV\",IF(L4215>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.45327446907699287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D4238,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G4238,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2c",0.90328542134229339,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D4270,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G4270,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.27123183412078256},{"$f":"1/M4285","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D4285,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D4285+MATCH(1,INDIRECT(F4285),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4285=2,2,IF(G4285=3,1,IF(G4285=4,0,IF(G4285=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G4285,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G4285+MATCH(1,INDIRECT(I4285),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4285=3,1,IF(J4285=4,0,IF(J4285=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4285>1,IF(M4285=2,IF(B4285<C4285,E4285*N4285,(E4285-1)*N4285),IF(B4285<C4285,E4285*N4285,IF(B4285<2*C4285,(E4285-1)*N4285,(E4285-2)*N4285))),O4285)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.58764145214030949,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D4301,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G4301,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2c",0.89299274953094621,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D4303,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G4303,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2aii",0.82232709358546707,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D4333,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G4333,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.75967477913596337},{"$f":"1/M4348","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D4348,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D4348+MATCH(1,INDIRECT(F4348),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4348=2,2,IF(G4348=3,1,IF(G4348=4,0,IF(G4348=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G4348,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G4348+MATCH(1,INDIRECT(I4348),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4348=3,1,IF(J4348=4,0,IF(J4348=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4348>1,IF(M4348=2,IF(B4348<C4348,E4348*N4348,(E4348-1)*N4348),IF(B4348<C4348,E4348*N4348,IF(B4348<2*C4348,(E4348-1)*N4348,(E4348-2)*N4348))),O4348)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.82198428535227253,{"$f":"1/M4363","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D4363,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D4363+MATCH(1,INDIRECT(F4363),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G4363,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G4363+MATCH(1,INDIRECT(I4363),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4363>1,IF(M4363=2,IF(B4363<C4363,E4363*N4363,(E4363-1)*N4363),IF(B4363<C4363,E4363*N4363,IF(B4363<2*C4363,(E4363-1)*N4363,(E4363-2)*N4363))),O4363)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2bii",0.50583948075942686,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D4368,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G4368,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4360:L4379)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.18772147456623745,{"$f":"1/M4395","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D4395,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D4395+MATCH(1,INDIRECT(F4395),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G4395,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G4395+MATCH(1,INDIRECT(I4395),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4395>1,IF(M4395=2,IF(B4395<C4395,E4395*N4395,(E4395-1)*N4395),IF(B4395<C4395,E4395*N4395,IF(B4395<2*C4395,(E4395-1)*N4395,(E4395-2)*N4395))),O4395)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.19054993416167321,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D4411,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G4411,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2bi",0.87949439559930997,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D4433,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G4433,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C5a",3.9992336782741278E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D4443,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G4443,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.70896165897379249,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D4473,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G4473,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2aii",0.39668911752501834,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D4498,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G4498,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4b",0.77069346768290281,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D4505,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G4505,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L4517>=Calculations!$H$39,\"EV\",IF(L4517>=Calculations!$H$40,\"HV\",IF(L4517>=Calculations!$H$41,\"MV\",IF(L4517>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M4521=\"EV\",1,IF(M4521=\"HV\",2,IF(M4521=\"MV\",3,IF(M4521=\"PS\",4,IF(M4521=\"IL\",5,6)))))","v":6}]
["C3",0.13348961448941077,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D4536,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G4536,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",{"$f":"RAND()","v":0.91083994814292779},{"$f":"1/M4547","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D4547,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D4547+MATCH(1,INDIRECT(F4547),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4547=2,2,IF(G4547=3,1,IF(G4547=4,0,IF(G4547=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G4547,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G4547+MATCH(1,INDIRECT(I4547),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4547=3,1,IF(J4547=4,0,IF(J4547=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4547>1,IF(M4547=2,IF(B4547<C4547,E4547*N4547,(E4547-1)*N4547),IF(B4547<C4547,E4547*N4547,IF(B4547<2*C4547,(E4547-1)*N4547,(E4547-2)*N4547))),O4547)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2d",0.91773182424869082,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D4568,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G4568,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4579:L4582)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.68448648901107856,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D4598,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G4598,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D1",{"$f":"RAND()","v":0.80951502396463704},{"$f":"1/M4612","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D4612,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D4612+MATCH(1,INDIRECT(F4612),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4612=2,2,IF(G4612=3,1,IF(G4612=4,0,IF(G4612=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G4612,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G4612+MATCH(1,INDIRECT(I4612),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4612=3,1,IF(J4612=4,0,IF(J4612=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4612>1,IF(M4612=2,IF(B4612<C4612,E4612*N4612,(E4612-1)*N4612),IF(B4612<C4612,E4612*N4612,IF(B4612<2*C4612,(E4612-1)*N4612,(E4612-2)*N4612))),O4612)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2aii",0.7465067838097329,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D4630,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G4630,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",0.6,{"$f":"1/M4646","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D4646,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D4646+MATCH(1,INDIRECT(F4646),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4646=2,2,IF(G4646=3,1,IF(G4646=4,0,IF(G4646=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G4646,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G4646+MATCH(1,INDIRECT(I4646),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4646=3,1,IF(J4646=4,0,IF(J4646=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4646>1,IF(M4646=2,IF(B4646<C4646,E4646*N4646,(E4646-1)*N4646),IF(B4646<C4646,E4646*N4646,IF(B4646<2*C4646,(E4646-1)*N4646,(E4646-2)*N4646))),O4646)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.96823484823623274,{"$f":"1/M4661","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D4661,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D4661+MATCH(1,INDIRECT(F4661),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G4661,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G4661+MATCH(1,INDIRECT(I4661),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4661>1,IF(M4661=2,IF(B4661<C4661,E4661*N4661,(E4661-1)*N4661),IF(B4661<C4661,E4661*N4661,IF(B4661<2*C4661,(E4661-1)*N4661,(E4661-2)*N4661))),O4661)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4657:L4676)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.69791099207871954,{"$f":"1/M4693","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D4693,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D4693+MATCH(1,INDIRECT(F4693),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G4693,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G4693+MATCH(1,INDIRECT(I4693),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4693>1,IF(M4693=2,IF(B4693<C4693,E4693*N4693,(E4693-1)*N4693),IF(B4693<C4693,E4693*N4693,IF(B4693<2*C4693,(E4693-1)*N4693,(E4693-2)*N4693))),O4693)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.21492901546586041,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D4708,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G4708,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.17408100639687585},{"$f":"1/M4723","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D4723=1,3,IF(D4723=2,2,IF(D4723=3,1,IF(D4723=4,0,IF(D4723=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D4723,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D4723+MATCH(1,INDIRECT(F4723),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4723=2,2,IF(G4723=3,1,IF(G4723=4,0,IF(G4723=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G4723,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G4723+MATCH(1,INDIRECT(I4723),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4723=3,1,IF(J4723=4,0,IF(J4723=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4723>1,IF(M4723=2,IF(B4723<C4723,E4723*N4723,H4723*N4723),IF(B4723<C4723,E4723*N4723,IF(B4723<2*C4723,H4723*N4723,K4723*N4723))),O4723)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C6",0.10616117663942359,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D4742,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G4742,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.14683765434974094,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D4771,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G4771,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M4784,Calculations!$P$22:$U$28,N4785+1,FALSE)","v":"IE"}]
["B2b",0.33781048205912967,{"$f":"1/M4791","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D4791,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D4791+MATCH(1,INDIRECT(F4791),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G4791,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G4791+MATCH(1,INDIRECT(I4791),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4791>1,IF(M4791=2,IF(B4791<C4791,E4791*N4791,(E4791-1)*N4791),IF(B4791<C4791,E4791*N4791,IF(B4791<2*C4791,(E4791-1)*N4791,(E4791-2)*N4791))),O4791)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L4814>=Calculations!$H$39,\"EV\",IF(L4814>=Calculations!$H$40,\"HV\",IF(L4814>=Calculations!$H$41,\"MV\",IF(L4814>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M4818=\"EV\",1,IF(M4818=\"HV\",2,IF(M4818=\"MV\",3,IF(M4818=\"PS\",4,IF(M4818=\"IL\",5,6)))))","v":6}]
["C3",0.37932666956296546,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D4833,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G4833,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B2a",0.8734212995676679,{"$f":"1/M4856","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D4856=1,3,IF(D4856=2,2,IF(D4856=3,1,IF(D4856=4,0,IF(D4856=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D4856,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D4856+MATCH(1,INDIRECT(F4856),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G4856,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G4856+MATCH(1,INDIRECT(I4856),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4856>1,IF(M4856=2,IF(B4856<C4856,E4856*N4856,(E4856-1)*N4856),IF(B4856<C4856,E4856*N4856,IF(B4856<2*C4856,(E4856-1)*N4856,(E4856-2)*N4856))),O4856)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L4876:L4879)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.85942883435088113,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D4896,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G4896,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.38612158689104514},{"$f":"1/M4911","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D4911,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D4911+MATCH(1,INDIRECT(F4911),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4911=2,2,IF(G4911=3,1,IF(G4911=4,0,IF(G4911=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G4911,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G4911+MATCH(1,INDIRECT(I4911),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4911=3,1,IF(J4911=4,0,IF(J4911=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4911>1,IF(M4911=2,IF(B4911<C4911,E4911*N4911,(E4911-1)*N4911),IF(B4911<C4911,E4911*N4911,IF(B4911<2*C4911,(E4911-1)*N4911,(E4911-2)*N4911))),O4911)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B1",{"$f":"RAND()","v":0.67732586055437949},{"$f":"1/M4921","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D4921=1,3,IF(D4921=2,2,IF(D4921=3,1,IF(D4921=4,0,IF(D4921=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D4921,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D4921+MATCH(1,INDIRECT(F4921),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4921=2,2,IF(G4921=3,1,IF(G4921=4,0,IF(G4921=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G4921,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G4921+MATCH(1,INDIRECT(I4921),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4921=3,1,IF(J4921=4,0,IF(J4921=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4921>1,IF(M4921=2,IF(B4921<C4921,E4921*N4921,H4921*N4921),IF(B4921<C4921,E4921*N4921,IF(B4921<2*C4921,H4921*N4921,K4921*N4921))),O4921)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["D2",{"$f":"RAND()","v":0.60100222634320455},{"$f":"1/M4943","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D4943,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D4943+MATCH(1,INDIRECT(F4943),0)","v":{"$error":"#N/A"}},{"$f":"IF(G4943=2,2,IF(G4943=3,1,IF(G4943=4,0,IF(G4943=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G4943,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G4943+MATCH(1,INDIRECT(I4943),0)","v":{"$error":"#N/A"}},{"$f":"IF(J4943=3,1,IF(J4943=4,0,IF(J4943=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M4943>1,IF(M4943=2,IF(B4943<C4943,E4943*N4943,(E4943-1)*N4943),IF(B4943<C4943,E4943*N4943,IF(B4943<2*C4943,(E4943-1)*N4943,(E4943-2)*N4943))),O4943)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.98705166041291081,{"$f":"1/M4958","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D4958,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D4958+MATCH(1,INDIRECT(F4958),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G4958,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G4958+MATCH(1,INDIRECT(I4958),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4958>1,IF(M4958=2,IF(B4958<C4958,E4958*N4958,(E4958-1)*N4958),IF(B4958<C4958,E4958*N4958,IF(B4958<2*C4958,(E4958-1)*N4958,(E4958-2)*N4958))),O4958)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.55990826738374855,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D4959,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G4959,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B3",0.20015781068006266,{"$f":"1/M4990","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D4990,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D4990+MATCH(1,INDIRECT(F4990),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G4990,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G4990+MATCH(1,INDIRECT(I4990),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M4990>1,IF(M4990=2,IF(B4990<C4990,E4990*N4990,(E4990-1)*N4990),IF(B4990<C4990,E4990*N4990,IF(B4990<2*C4990,(E4990-1)*N4990,(E4990-2)*N4990))),O4990)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",6.7905314867770183E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D5006,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G5006,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.22700246700252924,{"$f":"1/M5021","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D5021=1,3,IF(D5021=2,2,IF(D5021=3,1,IF(D5021=4,0,IF(D5021=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D5021,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D5021+MATCH(1,INDIRECT(F5021),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G5021,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G5021+MATCH(1,INDIRECT(I5021),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M5021>1,IF(M5021=2,IF(B5021<C5021,E5021*N5021,(E5021-1)*N5021),IF(B5021<C5021,E5021*N5021,IF(B5021<2*C5021,(E5021-1)*N5021,(E5021-2)*N5021))),O5021)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4d",0.17809372775643573,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D5035,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G5035,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["B1",{"$f":"RAND()","v":0.58556330841631932},{"$f":"1/M5053","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D5053=1,3,IF(D5053=2,2,IF(D5053=3,1,IF(D5053=4,0,IF(D5053=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D5053,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D5053+MATCH(1,INDIRECT(F5053),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5053=2,2,IF(G5053=3,1,IF(G5053=4,0,IF(G5053=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G5053,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G5053+MATCH(1,INDIRECT(I5053),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5053=3,1,IF(J5053=4,0,IF(J5053=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5053>1,IF(M5053=2,IF(B5053<C5053,E5053*N5053,H5053*N5053),IF(B5053<C5053,E5053*N5053,IF(B5053<2*C5053,H5053*N5053,K5053*N5053))),O5053)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.23901764994731878,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D5068,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G5068,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4c",0.91962112889363945,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D5100,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G5100,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L5111>=Calculations!$H$39,\"EV\",IF(L5111>=Calculations!$H$40,\"HV\",IF(L5111>=Calculations!$H$41,\"MV\",IF(L5111>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M5115=\"EV\",1,IF(M5115=\"HV\",2,IF(M5115=\"MV\",3,IF(M5115=\"PS\",4,IF(M5115=\"IL\",5,6)))))","v":6}]
["C4a",0.87128226619150517,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D5131,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G5131,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4b",0.59326344041710188,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D5165,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G5165,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C2bii",0.42159054380398597,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D5193,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G5193,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.85147198526462975},{"$f":"1/M5209","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D5209,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D5209+MATCH(1,INDIRECT(F5209),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5209=2,2,IF(G5209=3,1,IF(G5209=4,0,IF(G5209=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G5209,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G5209+MATCH(1,INDIRECT(I5209),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5209=3,1,IF(J5209=4,0,IF(J5209=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5209>1,IF(M5209=2,IF(B5209<C5209,E5209*N5209,(E5209-1)*N5209),IF(B5209<C5209,E5209*N5209,IF(B5209<2*C5209,(E5209-1)*N5209,(E5209-2)*N5209))),O5209)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4a",0.18501784704446089,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D5230,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G5230,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D2",{"$f":"RAND()","v":9.6741142116871015E-2},{"$f":"1/M5240","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D5240,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D5240+MATCH(1,INDIRECT(F5240),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5240=2,2,IF(G5240=3,1,IF(G5240=4,0,IF(G5240=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G5240,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G5240+MATCH(1,INDIRECT(I5240),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5240=3,1,IF(J5240=4,0,IF(J5240=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5240>1,IF(M5240=2,IF(B5240<C5240,E5240*N5240,(E5240-1)*N5240),IF(B5240<C5240,E5240*N5240,IF(B5240<2*C5240,(E5240-1)*N5240,(E5240-2)*N5240))),O5240)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.15825355100011096,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D5256,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G5256,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5251:L5270)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L5271>Calculations!$G$39,\"EV\",IF(L5271>Calculations!$G$40,\"HV\",IF(L5271>Calculations!$G$41,\"MV\",IF(L5271>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C6",0.58633267753782514,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D5303,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G5303,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.26077935584944867,{"$f":"1/M5318","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D5318=1,3,IF(D5318=2,2,IF(D5318=3,1,IF(D5318=4,0,IF(D5318=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D5318,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D5318+MATCH(1,INDIRECT(F5318),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G5318,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G5318+MATCH(1,INDIRECT(I5318),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M5318>1,IF(M5318=2,IF(B5318<C5318,E5318*N5318,(E5318-1)*N5318),IF(B5318<C5318,E5318*N5318,IF(B5318<2*C5318,(E5318-1)*N5318,(E5318-2)*N5318))),O5318)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.91168252743644618,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D5334,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G5334,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4e",0.10988771431429445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D5366,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G5366,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.97069557646534621,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D5396,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G5396,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",0.59168762521283835,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D5428,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G5428,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.21810638177725639,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D5459,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G5459,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5470:L5473)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2c",0.90397865869301186,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D5491,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G5491,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.64126339028005919},{"$f":"1/M5506","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D5506,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D5506+MATCH(1,INDIRECT(F5506),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5506=2,2,IF(G5506=3,1,IF(G5506=4,0,IF(G5506=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G5506,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G5506+MATCH(1,INDIRECT(I5506),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5506=3,1,IF(J5506=4,0,IF(J5506=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5506>1,IF(M5506=2,IF(B5506<C5506,E5506*N5506,(E5506-1)*N5506),IF(B5506<C5506,E5506*N5506,IF(B5506<2*C5506,(E5506-1)*N5506,(E5506-2)*N5506))),O5506)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.47785560822359652,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D5521,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G5521,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bii",0.94630563210284002,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D5523,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G5523,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2ai",2.8327582751493829E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D5553,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G5553,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5548:L5567)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.69945894216577675},{"$f":"1/M5569","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D5569,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D5569+MATCH(1,INDIRECT(F5569),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5569=2,2,IF(G5569=3,1,IF(G5569=4,0,IF(G5569=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G5569,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G5569+MATCH(1,INDIRECT(I5569),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5569=3,1,IF(J5569=4,0,IF(J5569=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5569>1,IF(M5569=2,IF(B5569<C5569,E5569*N5569,(E5569-1)*N5569),IF(B5569<C5569,E5569*N5569,IF(B5569<2*C5569,(E5569-1)*N5569,(E5569-2)*N5569))),O5569)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2bi",0.21964005716220814,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D5588,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G5588,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5581:L5600)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.54038702277371775,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D5616,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G5616,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",7.6299229580108152E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D5631,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G5631,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C2aii",0.6536056900578967,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D5653,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G5653,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4e",0.33071781396581745,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D5663,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G5663,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",8.0880924791512321E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D5694,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G5694,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2ai",0.52467173727575089,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D5718,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G5718,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C4b",0.90409722461726394,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D5726,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G5726,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L5733>Calculations!$G$39,\"EV\",IF(L5733>Calculations!$G$40,\"HV\",IF(L5733>Calculations!$G$41,\"MV\",IF(L5733>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.36892381977295141,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D5756,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G5756,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D1",{"$f":"RAND()","v":0.64311500192555859},{"$f":"1/M5767","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D5767,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D5767+MATCH(1,INDIRECT(F5767),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5767=2,2,IF(G5767=3,1,IF(G5767=4,0,IF(G5767=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G5767,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G5767+MATCH(1,INDIRECT(I5767),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5767=3,1,IF(J5767=4,0,IF(J5767=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5767>1,IF(M5767=2,IF(B5767<C5767,E5767*N5767,(E5767-1)*N5767),IF(B5767<C5767,E5767*N5767,IF(B5767<2*C5767,(E5767-1)*N5767,(E5767-2)*N5767))),O5767)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2c",0.92736203077689261,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D5788,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G5788,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5800:L5803)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.53345208274289979,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D5819,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G5819,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5812:L5831)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2aii",0.41961454225200778,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D5851,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G5851,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.10582912425224644},{"$f":"1/M5866","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D5866,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D5866+MATCH(1,INDIRECT(F5866),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5866=2,2,IF(G5866=3,1,IF(G5866=4,0,IF(G5866=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G5866,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G5866+MATCH(1,INDIRECT(I5866),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5866=3,1,IF(J5866=4,0,IF(J5866=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5866>1,IF(M5866=2,IF(B5866<C5866,E5866*N5866,(E5866-1)*N5866),IF(B5866<C5866,E5866*N5866,IF(B5866<2*C5866,(E5866-1)*N5866,(E5866-2)*N5866))),O5866)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.43799815238662698,{"$f":"1/M5882","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D5882,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D5882+MATCH(1,INDIRECT(F5882),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G5882,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G5882+MATCH(1,INDIRECT(I5882),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M5882>1,IF(M5882=2,IF(B5882<C5882,E5882*N5882,(E5882-1)*N5882),IF(B5882<C5882,E5882*N5882,IF(B5882<2*C5882,(E5882-1)*N5882,(E5882-2)*N5882))),O5882)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.33288621241491356,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D5897,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G5897,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.32630420384241854,{"$f":"1/M5913","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D5913,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D5913+MATCH(1,INDIRECT(F5913),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G5913,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G5913+MATCH(1,INDIRECT(I5913),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M5913>1,IF(M5913=2,IF(B5913<C5913,E5913*N5913,(E5913-1)*N5913),IF(B5913<C5913,E5913*N5913,IF(B5913<2*C5913,(E5913-1)*N5913,(E5913-2)*N5913))),O5913)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.82788596946020376,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D5929,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G5929,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.82905022342138412},{"$f":"1/M5944","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D5944=1,3,IF(D5944=2,2,IF(D5944=3,1,IF(D5944=4,0,IF(D5944=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D5944,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D5944+MATCH(1,INDIRECT(F5944),0)","v":{"$error":"#N/A"}},{"$f":"IF(G5944=2,2,IF(G5944=3,1,IF(G5944=4,0,IF(G5944=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G5944,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G5944+MATCH(1,INDIRECT(I5944),0)","v":{"$error":"#N/A"}},{"$f":"IF(J5944=3,1,IF(J5944=4,0,IF(J5944=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M5944>1,IF(M5944=2,IF(B5944<C5944,E5944*N5944,H5944*N5944),IF(B5944<C5944,E5944*N5944,IF(B5944<2*C5944,H5944*N5944,K5944*N5944))),O5944)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5b",0.55668313864946217,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D5962,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G5962,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.11113159996687882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D5991,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G5991,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M6005,Calculations!$P$22:$U$28,N6006+1,FALSE)","v":"IE"}]
["B2a",0.45792463801877237,{"$f":"1/M6011","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D6011=1,3,IF(D6011=2,2,IF(D6011=3,1,IF(D6011=4,0,IF(D6011=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D6011,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D6011+MATCH(1,INDIRECT(F6011),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G6011,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G6011+MATCH(1,INDIRECT(I6011),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6011>1,IF(M6011=2,IF(B6011<C6011,E6011*N6011,(E6011-1)*N6011),IF(B6011<C6011,E6011*N6011,IF(B6011<2*C6011,(E6011-1)*N6011,(E6011-2)*N6011))),O6011)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L6030>Calculations!$G$39,\"EV\",IF(L6030>Calculations!$G$40,\"HV\",IF(L6030>Calculations!$G$41,\"MV\",IF(L6030>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.29868223988281373,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D6054,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G6054,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["B1",{"$f":"RAND()","v":7.4079402996488963E-2},{"$f":"1/M6076","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D6076=1,3,IF(D6076=2,2,IF(D6076=3,1,IF(D6076=4,0,IF(D6076=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D6076,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D6076+MATCH(1,INDIRECT(F6076),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6076=2,2,IF(G6076=3,1,IF(G6076=4,0,IF(G6076=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G6076,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G6076+MATCH(1,INDIRECT(I6076),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6076=3,1,IF(J6076=4,0,IF(J6076=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6076>1,IF(M6076=2,IF(B6076<C6076,E6076*N6076,H6076*N6076),IF(B6076<C6076,E6076*N6076,IF(B6076<2*C6076,H6076*N6076,K6076*N6076))),O6076)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6097:L6100)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.81036127368881794,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D6116,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G6116,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.97795129244644363},{"$f":"1/M6132","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D6132,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D6132+MATCH(1,INDIRECT(F6132),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6132=2,2,IF(G6132=3,1,IF(G6132=4,0,IF(G6132=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G6132,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G6132+MATCH(1,INDIRECT(I6132),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6132=3,1,IF(J6132=4,0,IF(J6132=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6132>1,IF(M6132=2,IF(B6132<C6132,E6132*N6132,(E6132-1)*N6132),IF(B6132<C6132,E6132*N6132,IF(B6132<2*C6132,(E6132-1)*N6132,(E6132-2)*N6132))),O6132)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["D1",{"$f":"RAND()","v":0.79178760822512906},{"$f":"1/M6163","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D6163,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D6163+MATCH(1,INDIRECT(F6163),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6163=2,2,IF(G6163=3,1,IF(G6163=4,0,IF(G6163=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G6163,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G6163+MATCH(1,INDIRECT(I6163),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6163=3,1,IF(J6163=4,0,IF(J6163=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6163>1,IF(M6163=2,IF(B6163<C6163,E6163*N6163,(E6163-1)*N6163),IF(B6163<C6163,E6163*N6163,IF(B6163<2*C6163,(E6163-1)*N6163,(E6163-2)*N6163))),O6163)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.81800412937268085},{"$f":"1/M6164","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D6164,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D6164+MATCH(1,INDIRECT(F6164),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6164=2,2,IF(G6164=3,1,IF(G6164=4,0,IF(G6164=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G6164,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G6164+MATCH(1,INDIRECT(I6164),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6164=3,1,IF(J6164=4,0,IF(J6164=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6164>1,IF(M6164=2,IF(B6164<C6164,E6164*N6164,(E6164-1)*N6164),IF(B6164<C6164,E6164*N6164,IF(B6164<2*C6164,(E6164-1)*N6164,(E6164-2)*N6164))),O6164)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.57755284783646632,{"$f":"1/M6179","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D6179,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D6179+MATCH(1,INDIRECT(F6179),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G6179,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G6179+MATCH(1,INDIRECT(I6179),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6179>1,IF(M6179=2,IF(B6179<C6179,E6179*N6179,(E6179-1)*N6179),IF(B6179<C6179,E6179*N6179,IF(B6179<2*C6179,(E6179-1)*N6179,(E6179-2)*N6179))),O6179)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[]
["B3",0.59803526815448238,{"$f":"1/M6211","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D6211,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D6211+MATCH(1,INDIRECT(F6211),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G6211,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G6211+MATCH(1,INDIRECT(I6211),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6211>1,IF(M6211=2,IF(B6211<C6211,E6211*N6211,(E6211-1)*N6211),IF(B6211<C6211,E6211*N6211,IF(B6211<2*C6211,(E6211-1)*N6211,(E6211-2)*N6211))),O6211)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.49444283872279604,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D6226,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G6226,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.78912102906271686,{"$f":"1/M6242","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D6242=1,3,IF(D6242=2,2,IF(D6242=3,1,IF(D6242=4,0,IF(D6242=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D6242,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D6242+MATCH(1,INDIRECT(F6242),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G6242,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G6242+MATCH(1,INDIRECT(I6242),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6242>1,IF(M6242=2,IF(B6242<C6242,E6242*N6242,(E6242-1)*N6242),IF(B6242<C6242,E6242*N6242,IF(B6242<2*C6242,(E6242-1)*N6242,(E6242-2)*N6242))),O6242)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4c",0.44539857401028882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D6255,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G6255,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.81506729785368714,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D6289,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G6289,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M6302,Calculations!$P$22:$U$28,N6303+1,FALSE)","v":"IE"}]
["C4b",0.94505894523669898,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D6320,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G6320,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L6332>=Calculations!$H$39,\"EV\",IF(L6332>=Calculations!$H$40,\"HV\",IF(L6332>=Calculations!$H$41,\"MV\",IF(L6332>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M6336=\"EV\",1,IF(M6336=\"HV\",2,IF(M6336=\"MV\",3,IF(M6336=\"PS\",4,IF(M6336=\"IL\",5,6)))))","v":6}]
["C3",0.10332791645036099,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D6351,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G6351,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4a",0.97074743084572279,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D6385,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G6385,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[]
["C2bii",0.18212350237478414,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D6414,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G6414,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.33203298639990042},{"$f":"1/M6429","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D6429,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D6429+MATCH(1,INDIRECT(F6429),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6429=2,2,IF(G6429=3,1,IF(G6429=4,0,IF(G6429=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G6429,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G6429+MATCH(1,INDIRECT(I6429),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6429=3,1,IF(J6429=4,0,IF(J6429=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6429>1,IF(M6429=2,IF(B6429<C6429,E6429*N6429,(E6429-1)*N6429),IF(B6429<C6429,E6429*N6429,IF(B6429<2*C6429,(E6429-1)*N6429,(E6429-2)*N6429))),O6429)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C3",0.5745875484542472,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D6450,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G6450,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",{"$f":"RAND()","v":1.0859943007538009E-2},{"$f":"1/M6461","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D6461,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D6461+MATCH(1,INDIRECT(F6461),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6461=2,2,IF(G6461=3,1,IF(G6461=4,0,IF(G6461=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G6461,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G6461+MATCH(1,INDIRECT(I6461),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6461=3,1,IF(J6461=4,0,IF(J6461=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6461>1,IF(M6461=2,IF(B6461<C6461,E6461*N6461,(E6461-1)*N6461),IF(B6461<C6461,E6461*N6461,IF(B6461<2*C6461,(E6461-1)*N6461,(E6461-2)*N6461))),O6461)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.95629411714748613,{"$f":"1/M6476","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D6476,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D6476+MATCH(1,INDIRECT(F6476),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G6476,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G6476+MATCH(1,INDIRECT(I6476),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6476>1,IF(M6476=2,IF(B6476<C6476,E6476*N6476,(E6476-1)*N6476),IF(B6476<C6476,E6476*N6476,IF(B6476<2*C6476,(E6476-1)*N6476,(E6476-2)*N6476))),O6476)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6472:L6491)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C6",0.35131431187400708,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D6524,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G6524,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.53443968531364694,{"$f":"1/M6539","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D6539=1,3,IF(D6539=2,2,IF(D6539=3,1,IF(D6539=4,0,IF(D6539=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D6539,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D6539+MATCH(1,INDIRECT(F6539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G6539,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G6539+MATCH(1,INDIRECT(I6539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6539>1,IF(M6539=2,IF(B6539<C6539,E6539*N6539,(E6539-1)*N6539),IF(B6539<C6539,E6539*N6539,IF(B6539<2*C6539,(E6539-1)*N6539,(E6539-2)*N6539))),O6539)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.39055790463193718,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D6554,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G6554,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.55062531440912643,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D6586,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G6586,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M6599,Calculations!$P$22:$U$28,N6600+1,FALSE)","v":"IE"}]
["C4b",0.96578321160670311,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D6617,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G6617,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6625:L6628)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4a",0.35255108345004194,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D6649,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G6649,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",8.7489492797115043E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D6679,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G6679,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.22300949146375904},{"$f":"1/M6694","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D6694,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D6694+MATCH(1,INDIRECT(F6694),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6694=2,2,IF(G6694=3,1,IF(G6694=4,0,IF(G6694=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G6694,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G6694+MATCH(1,INDIRECT(I6694),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6694=3,1,IF(J6694=4,0,IF(J6694=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6694>1,IF(M6694=2,IF(B6694<C6694,E6694*N6694,(E6694-1)*N6694),IF(B6694<C6694,E6694*N6694,IF(B6694<2*C6694,(E6694-1)*N6694,(E6694-2)*N6694))),O6694)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bii",0.68534791363452574,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D6711,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G6711,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.4638554943985671},{"$f":"1/M6727","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D6727,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D6727+MATCH(1,INDIRECT(F6727),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6727=2,2,IF(G6727=3,1,IF(G6727=4,0,IF(G6727=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G6727,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G6727+MATCH(1,INDIRECT(I6727),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6727=3,1,IF(J6727=4,0,IF(J6727=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6727>1,IF(M6727=2,IF(B6727<C6727,E6727*N6727,(E6727-1)*N6727),IF(B6727<C6727,E6727*N6727,IF(B6727<2*C6727,(E6727-1)*N6727,(E6727-2)*N6727))),O6727)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.25012565622681882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D6742,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G6742,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.97405809590511261,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D6743,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G6743,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.31832843869717564},{"$f":"1/M6759","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D6759,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D6759+MATCH(1,INDIRECT(F6759),0)","v":{"$error":"#N/A"}},{"$f":"IF(G6759=2,2,IF(G6759=3,1,IF(G6759=4,0,IF(G6759=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G6759,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G6759+MATCH(1,INDIRECT(I6759),0)","v":{"$error":"#N/A"}},{"$f":"IF(J6759=3,1,IF(J6759=4,0,IF(J6759=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M6759>1,IF(M6759=2,IF(B6759<C6759,E6759*N6759,(E6759-1)*N6759),IF(B6759<C6759,E6759*N6759,IF(B6759<2*C6759,(E6759-1)*N6759,(E6759-2)*N6759))),O6759)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.41014113362116056,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D6774,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G6774,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6769:L6788)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2aii",0.25219392082709191,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D6808,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G6808,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C6",7.2956174458605805E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D6821,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G6821,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.66059418737220477,{"$f":"1/M6837","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D6837,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D6837+MATCH(1,INDIRECT(F6837),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G6837,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G6837+MATCH(1,INDIRECT(I6837),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6837>1,IF(M6837=2,IF(B6837<C6837,E6837*N6837,(E6837-1)*N6837),IF(B6837<C6837,E6837*N6837,IF(B6837<2*C6837,(E6837-1)*N6837,(E6837-2)*N6837))),O6837)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.2067691805490034,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D6852,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G6852,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C2ai",0.45078615440032288,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D6873,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G6873,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C4e",0.84557641193824995,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D6884,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G6884,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.77794573463986094,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D6914,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G6914,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C1",7.2718573398029784E-2,{"$f":"1/M6938","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D6938,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D6938+MATCH(1,INDIRECT(F6938),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G6938,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G6938+MATCH(1,INDIRECT(I6938),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M6938>1,IF(M6938=2,IF(B6938<C6938,E6938*N6938,(E6938-1)*N6938),IF(B6938<C6938,E6938*N6938,IF(B6938<2*C6938,(E6938-1)*N6938,(E6938-2)*N6938))),O6938)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C4a",0.92629830872299579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D6946,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G6946,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L6954>Calculations!$G$39,\"EV\",IF(L6954>Calculations!$G$40,\"HV\",IF(L6954>Calculations!$G$41,\"MV\",IF(L6954>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.91852421241720406,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D6977,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G6977,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L6967:L6986)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2c",0.57487301230094401,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D7009,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G7009,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.4356185348014241},{"$f":"1/M7024","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D7024,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D7024+MATCH(1,INDIRECT(F7024),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7024=2,2,IF(G7024=3,1,IF(G7024=4,0,IF(G7024=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G7024,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G7024+MATCH(1,INDIRECT(I7024),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7024=3,1,IF(J7024=4,0,IF(J7024=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7024>1,IF(M7024=2,IF(B7024<C7024,E7024*N7024,(E7024-1)*N7024),IF(B7024<C7024,E7024*N7024,IF(B7024<2*C7024,(E7024-1)*N7024,(E7024-2)*N7024))),O7024)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.72297781701586639,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D7040,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G7040,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C6",0.4901516649447093,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D7052,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G7052,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2ai",0.45767243833709781,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D7071,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G7071,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.68326805646846089},{"$f":"1/M7087","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D7087,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D7087+MATCH(1,INDIRECT(F7087),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7087=2,2,IF(G7087=3,1,IF(G7087=4,0,IF(G7087=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G7087,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G7087+MATCH(1,INDIRECT(I7087),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7087=3,1,IF(J7087=4,0,IF(J7087=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7087>1,IF(M7087=2,IF(B7087<C7087,E7087*N7087,(E7087-1)*N7087),IF(B7087<C7087,E7087*N7087,IF(B7087<2*C7087,(E7087-1)*N7087,(E7087-2)*N7087))),O7087)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.24776049903863806,{"$f":"1/M7102","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D7102,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D7102+MATCH(1,INDIRECT(F7102),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G7102,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G7102+MATCH(1,INDIRECT(I7102),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7102>1,IF(M7102=2,IF(B7102<C7102,E7102*N7102,(E7102-1)*N7102),IF(B7102<C7102,E7102*N7102,IF(B7102<2*C7102,(E7102-1)*N7102,(E7102-2)*N7102))),O7102)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.176251552528218,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D7117,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G7117,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2b",0.99089355054075379,{"$f":"1/M7134","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D7134,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D7134+MATCH(1,INDIRECT(F7134),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G7134,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G7134+MATCH(1,INDIRECT(I7134),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7134>1,IF(M7134=2,IF(B7134<C7134,E7134*N7134,(E7134-1)*N7134),IF(B7134<C7134,E7134*N7134,IF(B7134<2*C7134,(E7134-1)*N7134,(E7134-2)*N7134))),O7134)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.50880027673940498,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D7149,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G7149,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.39535952245572947},{"$f":"1/M7165","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D7165=1,3,IF(D7165=2,2,IF(D7165=3,1,IF(D7165=4,0,IF(D7165=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D7165,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D7165+MATCH(1,INDIRECT(F7165),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7165=2,2,IF(G7165=3,1,IF(G7165=4,0,IF(G7165=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G7165,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G7165+MATCH(1,INDIRECT(I7165),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7165=3,1,IF(J7165=4,0,IF(J7165=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7165>1,IF(M7165=2,IF(B7165<C7165,E7165*N7165,H7165*N7165),IF(B7165<C7165,E7165*N7165,IF(B7165<2*C7165,H7165*N7165,K7165*N7165))),O7165)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5a",0.84180514029135833,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D7182,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G7182,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[]
["C4c",0.11373532441814505,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D7212,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G7212,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L7223>=Calculations!$H$39,\"EV\",IF(L7223>=Calculations!$H$40,\"HV\",IF(L7223>=Calculations!$H$41,\"MV\",IF(L7223>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M7227=\"EV\",1,IF(M7227=\"HV\",2,IF(M7227=\"MV\",3,IF(M7227=\"PS\",4,IF(M7227=\"IL\",5,6)))))","v":6}]
["B1",{"$f":"RAND()","v":0.75594590767883774},{"$f":"1/M7231","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D7231=1,3,IF(D7231=2,2,IF(D7231=3,1,IF(D7231=4,0,IF(D7231=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D7231,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D7231+MATCH(1,INDIRECT(F7231),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7231=2,2,IF(G7231=3,1,IF(G7231=4,0,IF(G7231=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G7231,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G7231+MATCH(1,INDIRECT(I7231),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7231=3,1,IF(J7231=4,0,IF(J7231=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7231>1,IF(M7231=2,IF(B7231<C7231,E7231*N7231,H7231*N7231),IF(B7231<C7231,E7231*N7231,IF(B7231<2*C7231,H7231*N7231,K7231*N7231))),O7231)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L7251>Calculations!$G$39,\"EV\",IF(L7251>Calculations!$G$40,\"HV\",IF(L7251>Calculations!$G$41,\"MV\",IF(L7251>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.11301342078991472,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D7274,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G7274,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["D4",{"$f":"RAND()","v":0.14063406933979061},{"$f":"1/M7321","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D7321,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D7321+MATCH(1,INDIRECT(F7321),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7321=2,2,IF(G7321=3,1,IF(G7321=4,0,IF(G7321=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G7321,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G7321+MATCH(1,INDIRECT(I7321),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7321=3,1,IF(J7321=4,0,IF(J7321=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7321>1,IF(M7321=2,IF(B7321<C7321,E7321*N7321,(E7321-1)*N7321),IF(B7321<C7321,E7321*N7321,IF(B7321<2*C7321,(E7321-1)*N7321,(E7321-2)*N7321))),O7321)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.20458505948754857,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D7337,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G7337,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.41125082243862743},{"$f":"1/M7352","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D7352,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D7352+MATCH(1,INDIRECT(F7352),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7352=2,2,IF(G7352=3,1,IF(G7352=4,0,IF(G7352=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G7352,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G7352+MATCH(1,INDIRECT(I7352),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7352=3,1,IF(J7352=4,0,IF(J7352=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7352>1,IF(M7352=2,IF(B7352<C7352,E7352*N7352,(E7352-1)*N7352),IF(B7352<C7352,E7352*N7352,IF(B7352<2*C7352,(E7352-1)*N7352,(E7352-2)*N7352))),O7352)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[]
["C2aii",0.80448542054466665,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D7369,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G7369,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.17073765574695277},{"$f":"1/M7384","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D7384,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D7384+MATCH(1,INDIRECT(F7384),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7384=2,2,IF(G7384=3,1,IF(G7384=4,0,IF(G7384=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G7384,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G7384+MATCH(1,INDIRECT(I7384),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7384=3,1,IF(J7384=4,0,IF(J7384=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7384>1,IF(M7384=2,IF(B7384<C7384,E7384*N7384,(E7384-1)*N7384),IF(B7384<C7384,E7384*N7384,IF(B7384<2*C7384,(E7384-1)*N7384,(E7384-2)*N7384))),O7384)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",3.7679326630855825E-2,{"$f":"1/M7400","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D7400,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D7400+MATCH(1,INDIRECT(F7400),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G7400,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G7400+MATCH(1,INDIRECT(I7400),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7400>1,IF(M7400=2,IF(B7400<C7400,E7400*N7400,(E7400-1)*N7400),IF(B7400<C7400,E7400*N7400,IF(B7400<2*C7400,(E7400-1)*N7400,(E7400-2)*N7400))),O7400)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M7424,Calculations!$P$22:$U$28,N7425+1,FALSE)","v":"IE"}]
["B2b",4.5311689385420961E-2,{"$f":"1/M7431","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D7431,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D7431+MATCH(1,INDIRECT(F7431),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G7431,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G7431+MATCH(1,INDIRECT(I7431),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7431>1,IF(M7431=2,IF(B7431<C7431,E7431*N7431,(E7431-1)*N7431),IF(B7431<C7431,E7431*N7431,IF(B7431<2*C7431,(E7431-1)*N7431,(E7431-2)*N7431))),O7431)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.58764317322123916,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D7447,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G7447,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.21040418622363621},{"$f":"1/M7462","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D7462=1,3,IF(D7462=2,2,IF(D7462=3,1,IF(D7462=4,0,IF(D7462=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D7462,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D7462+MATCH(1,INDIRECT(F7462),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7462=2,2,IF(G7462=3,1,IF(G7462=4,0,IF(G7462=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G7462,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G7462+MATCH(1,INDIRECT(I7462),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7462=3,1,IF(J7462=4,0,IF(J7462=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7462>1,IF(M7462=2,IF(B7462<C7462,E7462*N7462,H7462*N7462),IF(B7462<C7462,E7462*N7462,IF(B7462<2*C7462,H7462*N7462,K7462*N7462))),O7462)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4b",0.72810591947678538,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D7475,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G7475,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.16098619237186917,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D7509,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G7509,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M7523,Calculations!$P$22:$U$28,N7524+1,FALSE)","v":"IE"}]
["C4a",0.67935468766428897,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D7540,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G7540,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L7553>=Calculations!$H$39,\"EV\",IF(L7553>=Calculations!$H$40,\"HV\",IF(L7553>=Calculations!$H$41,\"MV\",IF(L7553>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M7557=\"EV\",1,IF(M7557=\"HV\",2,IF(M7557=\"MV\",3,IF(M7557=\"PS\",4,IF(M7557=\"IL\",5,6)))))","v":6}]
["C3",0.40524883259313782,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D7572,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G7572,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C3",0.85837075982343591,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D7605,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G7605,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7615:L7618)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.25531496450032265,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D7634,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G7634,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.38793230625101016},{"$f":"1/M7650","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D7650,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D7650+MATCH(1,INDIRECT(F7650),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7650=2,2,IF(G7650=3,1,IF(G7650=4,0,IF(G7650=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G7650,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G7650+MATCH(1,INDIRECT(I7650),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7650=3,1,IF(J7650=4,0,IF(J7650=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7650>1,IF(M7650=2,IF(B7650<C7650,E7650*N7650,(E7650-1)*N7650),IF(B7650<C7650,E7650*N7650,IF(B7650<2*C7650,(E7650-1)*N7650,(E7650-2)*N7650))),O7650)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2d",0.90525195178355822,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D7670,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G7670,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D2",{"$f":"RAND()","v":0.38566495503728193},{"$f":"1/M7682","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D7682,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D7682+MATCH(1,INDIRECT(F7682),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7682=2,2,IF(G7682=3,1,IF(G7682=4,0,IF(G7682=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G7682,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G7682+MATCH(1,INDIRECT(I7682),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7682=3,1,IF(J7682=4,0,IF(J7682=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7682>1,IF(M7682=2,IF(B7682<C7682,E7682*N7682,(E7682-1)*N7682),IF(B7682<C7682,E7682*N7682,IF(B7682<2*C7682,(E7682-1)*N7682,(E7682-2)*N7682))),O7682)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.70234651254826008,{"$f":"1/M7697","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D7697,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D7697+MATCH(1,INDIRECT(F7697),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G7697,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G7697+MATCH(1,INDIRECT(I7697),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7697>1,IF(M7697=2,IF(B7697<C7697,E7697*N7697,(E7697-1)*N7697),IF(B7697<C7697,E7697*N7697,IF(B7697<2*C7697,(E7697-1)*N7697,(E7697-2)*N7697))),O7697)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.85255827571292442,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D7712,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G7712,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C5b",0.14395474837508571,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D7744,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G7744,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.317970074756179,{"$f":"1/M7760","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D7760=1,3,IF(D7760=2,2,IF(D7760=3,1,IF(D7760=4,0,IF(D7760=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D7760,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D7760+MATCH(1,INDIRECT(F7760),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G7760,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G7760+MATCH(1,INDIRECT(I7760),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M7760>1,IF(M7760=2,IF(B7760<C7760,E7760*N7760,(E7760-1)*N7760),IF(B7760<C7760,E7760*N7760,IF(B7760<2*C7760,(E7760-1)*N7760,(E7760-2)*N7760))),O7760)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.65264499189617287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D7775,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G7775,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7780:L7783)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4d",0.63980522962119502,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D7807,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G7807,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M7820,Calculations!$P$22:$U$28,N7821+1,FALSE)","v":"IE"}]
["C4a",0.80343359244263057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D7837,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G7837,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D4",{"$f":"RAND()","v":0.92164551833465402},{"$f":"1/M7849","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D7849,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D7849+MATCH(1,INDIRECT(F7849),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7849=2,2,IF(G7849=3,1,IF(G7849=4,0,IF(G7849=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G7849,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G7849+MATCH(1,INDIRECT(I7849),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7849=3,1,IF(J7849=4,0,IF(J7849=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7849>1,IF(M7849=2,IF(B7849<C7849,E7849*N7849,(E7849-1)*N7849),IF(B7849<C7849,E7849*N7849,IF(B7849<2*C7849,(E7849-1)*N7849,(E7849-2)*N7849))),O7849)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C3",0.84785759597756616,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D7869,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G7869,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.72595878805372471,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D7900,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G7900,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D3",{"$f":"RAND()","v":0.70566519391142724},{"$f":"1/M7914","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D7914,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D7914+MATCH(1,INDIRECT(F7914),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7914=2,2,IF(G7914=3,1,IF(G7914=4,0,IF(G7914=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G7914,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G7914+MATCH(1,INDIRECT(I7914),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7914=3,1,IF(J7914=4,0,IF(J7914=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7914>1,IF(M7914=2,IF(B7914<C7914,E7914*N7914,(E7914-1)*N7914),IF(B7914<C7914,E7914*N7914,IF(B7914<2*C7914,(E7914-1)*N7914,(E7914-2)*N7914))),O7914)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2bii",0.80726641930905718,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D7932,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G7932,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.30086981890379916},{"$f":"1/M7947","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D7947,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D7947+MATCH(1,INDIRECT(F7947),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7947=2,2,IF(G7947=3,1,IF(G7947=4,0,IF(G7947=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G7947,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G7947+MATCH(1,INDIRECT(I7947),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7947=3,1,IF(J7947=4,0,IF(J7947=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7947>1,IF(M7947=2,IF(B7947<C7947,E7947*N7947,(E7947-1)*N7947),IF(B7947<C7947,E7947*N7947,IF(B7947<2*C7947,(E7947-1)*N7947,(E7947-2)*N7947))),O7947)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.92803508719144001,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D7962,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G7962,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.9265777683953037,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D7963,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G7963,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.91945073117741083},{"$f":"1/M7979","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D7979,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D7979+MATCH(1,INDIRECT(F7979),0)","v":{"$error":"#N/A"}},{"$f":"IF(G7979=2,2,IF(G7979=3,1,IF(G7979=4,0,IF(G7979=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G7979,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G7979+MATCH(1,INDIRECT(I7979),0)","v":{"$error":"#N/A"}},{"$f":"IF(J7979=3,1,IF(J7979=4,0,IF(J7979=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M7979>1,IF(M7979=2,IF(B7979<C7979,E7979*N7979,(E7979-1)*N7979),IF(B7979<C7979,E7979*N7979,IF(B7979<2*C7979,(E7979-1)*N7979,(E7979-2)*N7979))),O7979)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.29893090319649362,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D7995,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G7995,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L7990:L8009)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2ai",0.53285966431548482,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D8028,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G8028,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C6",0.1473794729910668,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D8042,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G8042,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.53448906851494249,{"$f":"1/M8057","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D8057=1,3,IF(D8057=2,2,IF(D8057=3,1,IF(D8057=4,0,IF(D8057=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D8057,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D8057+MATCH(1,INDIRECT(F8057),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G8057,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G8057+MATCH(1,INDIRECT(I8057),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8057>1,IF(M8057=2,IF(B8057<C8057,E8057*N8057,(E8057-1)*N8057),IF(B8057<C8057,E8057*N8057,IF(B8057<2*C8057,(E8057-1)*N8057,(E8057-2)*N8057))),O8057)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.80620642348812244,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D8073,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G8073,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C1",0.43333871981555594,{"$f":"1/M8093","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D8093,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D8093+MATCH(1,INDIRECT(F8093),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G8093,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G8093+MATCH(1,INDIRECT(I8093),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8093>1,IF(M8093=2,IF(B8093<C8093,E8093*N8093,(E8093-1)*N8093),IF(B8093<C8093,E8093*N8093,IF(B8093<2*C8093,(E8093-1)*N8093,(E8093-2)*N8093))),O8093)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C4d",0.81311648119174207,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D8104,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G8104,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4b",0.81466975641870132,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D8135,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G8135,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["B3",7.7522716203554332E-2,{"$f":"1/M8158","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D8158,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D8158+MATCH(1,INDIRECT(F8158),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G8158,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G8158+MATCH(1,INDIRECT(I8158),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8158>1,IF(M8158=2,IF(B8158<C8158,E8158*N8158,(E8158-1)*N8158),IF(B8158<C8158,E8158*N8158,IF(B8158<2*C8158,(E8158-1)*N8158,(E8158-2)*N8158))),O8158)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C4a",0.40415465334267697,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D8167,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G8167,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.22948647196031358,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D8198,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G8198,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C6",0.50815782847964686,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D8207,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G8207,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2bii",0.23494677619758919,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D8229,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G8229,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.34593379002511915},{"$f":"1/M8245","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D8245,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D8245+MATCH(1,INDIRECT(F8245),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8245=2,2,IF(G8245=3,1,IF(G8245=4,0,IF(G8245=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G8245,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G8245+MATCH(1,INDIRECT(I8245),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8245=3,1,IF(J8245=4,0,IF(J8245=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8245>1,IF(M8245=2,IF(B8245<C8245,E8245*N8245,(E8245-1)*N8245),IF(B8245<C8245,E8245*N8245,IF(B8245<2*C8245,(E8245-1)*N8245,(E8245-2)*N8245))),O8245)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.98907762841625024,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D8260,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G8260,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C5b",0.83954187183379914,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D8272,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G8272,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2ai",0.16784638279850683,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D8292,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G8292,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8287:L8306)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.20286466699744243,{"$f":"1/M8323","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D8323,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D8323+MATCH(1,INDIRECT(F8323),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G8323,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G8323+MATCH(1,INDIRECT(I8323),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8323>1,IF(M8323=2,IF(B8323<C8323,E8323*N8323,(E8323-1)*N8323),IF(B8323<C8323,E8323*N8323,IF(B8323<2*C8323,(E8323-1)*N8323,(E8323-2)*N8323))),O8323)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5a",0.81658744188738508,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D8337,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G8337,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B2a",5.4252630601986929E-2,{"$f":"1/M8354","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D8354=1,3,IF(D8354=2,2,IF(D8354=3,1,IF(D8354=4,0,IF(D8354=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D8354,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D8354+MATCH(1,INDIRECT(F8354),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G8354,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G8354+MATCH(1,INDIRECT(I8354),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8354>1,IF(M8354=2,IF(B8354<C8354,E8354*N8354,(E8354-1)*N8354),IF(B8354<C8354,E8354*N8354,IF(B8354<2*C8354,(E8354-1)*N8354,(E8354-2)*N8354))),O8354)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.48029444370816454,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D8370,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G8370,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4e",0.69844271965251947,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D8402,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G8402,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.54567191218400901,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D8432,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G8432,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L8444>=Calculations!$H$39,\"EV\",IF(L8444>=Calculations!$H$40,\"HV\",IF(L8444>=Calculations!$H$41,\"MV\",IF(L8444>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M8448=\"EV\",1,IF(M8448=\"HV\",2,IF(M8448=\"MV\",3,IF(M8448=\"PS\",4,IF(M8448=\"IL\",5,6)))))","v":6}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.25216348360223984,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D8495,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G8495,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8506:L8509)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
["D4",{"$f":"RAND()","v":0.49464475797508889},{"$f":"1/M8542","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D8542,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D8542+MATCH(1,INDIRECT(F8542),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8542=2,2,IF(G8542=3,1,IF(G8542=4,0,IF(G8542=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G8542,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G8542+MATCH(1,INDIRECT(I8542),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8542=3,1,IF(J8542=4,0,IF(J8542=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8542>1,IF(M8542=2,IF(B8542<C8542,E8542*N8542,(E8542-1)*N8542),IF(B8542<C8542,E8542*N8542,IF(B8542<2*C8542,(E8542-1)*N8542,(E8542-2)*N8542))),O8542)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.53693490823734769,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D8557,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G8557,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.27459566311880124,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D8558,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G8558,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M8579,Calculations!$P$22:$U$28,N8580+1,FALSE)","v":"IE"}]
["C2aii",0.70144923374350443,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D8590,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G8590,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":8.8035338004122776E-2},{"$f":"1/M8605","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D8605,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D8605+MATCH(1,INDIRECT(F8605),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8605=2,2,IF(G8605=3,1,IF(G8605=4,0,IF(G8605=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G8605,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G8605+MATCH(1,INDIRECT(I8605),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8605=3,1,IF(J8605=4,0,IF(J8605=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8605>1,IF(M8605=2,IF(B8605<C8605,E8605*N8605,(E8605-1)*N8605),IF(B8605<C8605,E8605*N8605,IF(B8605<2*C8605,(E8605-1)*N8605,(E8605-2)*N8605))),O8605)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.41731982615723429,{"$f":"1/M8620","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D8620,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D8620+MATCH(1,INDIRECT(F8620),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G8620,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G8620+MATCH(1,INDIRECT(I8620),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8620>1,IF(M8620=2,IF(B8620<C8620,E8620*N8620,(E8620-1)*N8620),IF(B8620<C8620,E8620*N8620,IF(B8620<2*C8620,(E8620-1)*N8620,(E8620-2)*N8620))),O8620)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L8642>=Calculations!$H$39,\"EV\",IF(L8642>=Calculations!$H$40,\"HV\",IF(L8642>=Calculations!$H$41,\"MV\",IF(L8642>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M8646=\"EV\",1,IF(M8646=\"HV\",2,IF(M8646=\"MV\",3,IF(M8646=\"PS\",4,IF(M8646=\"IL\",5,6)))))","v":6}]
["B2b",0.4158596385882718,{"$f":"1/M8652","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D8652,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D8652+MATCH(1,INDIRECT(F8652),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G8652,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G8652+MATCH(1,INDIRECT(I8652),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8652>1,IF(M8652=2,IF(B8652<C8652,E8652*N8652,(E8652-1)*N8652),IF(B8652<C8652,E8652*N8652,IF(B8652<2*C8652,(E8652-1)*N8652,(E8652-2)*N8652))),O8652)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.25896343633479479,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D8667,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G8667,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.24055976426859416},{"$f":"1/M8683","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D8683=1,3,IF(D8683=2,2,IF(D8683=3,1,IF(D8683=4,0,IF(D8683=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D8683,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D8683+MATCH(1,INDIRECT(F8683),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8683=2,2,IF(G8683=3,1,IF(G8683=4,0,IF(G8683=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G8683,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G8683+MATCH(1,INDIRECT(I8683),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8683=3,1,IF(J8683=4,0,IF(J8683=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8683>1,IF(M8683=2,IF(B8683<C8683,E8683*N8683,H8683*N8683),IF(B8683<C8683,E8683*N8683,IF(B8683<2*C8683,H8683*N8683,K8683*N8683))),O8683)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4a",0.98478598524875516,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D8695,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G8695,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.47776923377040204,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D8730,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G8730,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L8741>=Calculations!$H$39,\"EV\",IF(L8741>=Calculations!$H$40,\"HV\",IF(L8741>=Calculations!$H$41,\"MV\",IF(L8741>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M8745=\"EV\",1,IF(M8745=\"HV\",2,IF(M8745=\"MV\",3,IF(M8745=\"PS\",4,IF(M8745=\"IL\",5,6)))))","v":6}]
["C3",0.35292321037673757,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D8760,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G8760,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L8769>Calculations!$G$39,\"EV\",IF(L8769>Calculations!$G$40,\"HV\",IF(L8769>Calculations!$G$41,\"MV\",IF(L8769>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.96467414739642277,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D8792,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G8792,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2d",0.17238466504999916,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D8825,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G8825,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8836:L8839)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.27065582470696681,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D8855,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G8855,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.59693997815287836},{"$f":"1/M8870","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D8870,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D8870+MATCH(1,INDIRECT(F8870),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8870=2,2,IF(G8870=3,1,IF(G8870=4,0,IF(G8870=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G8870,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G8870+MATCH(1,INDIRECT(I8870),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8870=3,1,IF(J8870=4,0,IF(J8870=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8870>1,IF(M8870=2,IF(B8870<C8870,E8870*N8870,(E8870-1)*N8870),IF(B8870<C8870,E8870*N8870,IF(B8870<2*C8870,(E8870-1)*N8870,(E8870-2)*N8870))),O8870)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2c",0.78963237167683742,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D8890,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G8890,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D1",{"$f":"RAND()","v":0.52941147971577629},{"$f":"1/M8902","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D8902,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D8902+MATCH(1,INDIRECT(F8902),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8902=2,2,IF(G8902=3,1,IF(G8902=4,0,IF(G8902=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G8902,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G8902+MATCH(1,INDIRECT(I8902),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8902=3,1,IF(J8902=4,0,IF(J8902=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8902>1,IF(M8902=2,IF(B8902<C8902,E8902*N8902,(E8902-1)*N8902),IF(B8902<C8902,E8902*N8902,IF(B8902<2*C8902,(E8902-1)*N8902,(E8902-2)*N8902))),O8902)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.42175768271127978,{"$f":"1/M8918","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D8918,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D8918+MATCH(1,INDIRECT(F8918),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G8918,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G8918+MATCH(1,INDIRECT(I8918),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M8918>1,IF(M8918=2,IF(B8918<C8918,E8918*N8918,(E8918-1)*N8918),IF(B8918<C8918,E8918*N8918,IF(B8918<2*C8918,(E8918-1)*N8918,(E8918-2)*N8918))),O8918)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.14891589896865887,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D8933,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G8933,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8935:L8938)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C5b",0.87379025165905988,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D8965,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G8965,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.35960603379487355},{"$f":"1/M8980","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D8980=1,3,IF(D8980=2,2,IF(D8980=3,1,IF(D8980=4,0,IF(D8980=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D8980,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D8980+MATCH(1,INDIRECT(F8980),0)","v":{"$error":"#N/A"}},{"$f":"IF(G8980=2,2,IF(G8980=3,1,IF(G8980=4,0,IF(G8980=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G8980,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G8980+MATCH(1,INDIRECT(I8980),0)","v":{"$error":"#N/A"}},{"$f":"IF(J8980=3,1,IF(J8980=4,0,IF(J8980=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M8980>1,IF(M8980=2,IF(B8980<C8980,E8980*N8980,H8980*N8980),IF(B8980<C8980,E8980*N8980,IF(B8980<2*C8980,H8980*N8980,K8980*N8980))),O8980)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.49244503231140357,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D8995,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G8995,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["D4",{"$f":"RAND()","v":0.83269307199617149},{"$f":"1/M9004","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D9004,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D9004+MATCH(1,INDIRECT(F9004),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9004=2,2,IF(G9004=3,1,IF(G9004=4,0,IF(G9004=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G9004,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G9004+MATCH(1,INDIRECT(I9004),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9004=3,1,IF(J9004=4,0,IF(J9004=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9004>1,IF(M9004=2,IF(B9004<C9004,E9004*N9004,(E9004-1)*N9004),IF(B9004<C9004,E9004*N9004,IF(B9004<2*C9004,(E9004-1)*N9004,(E9004-2)*N9004))),O9004)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4c",0.82353785417835423,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D9027,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G9027,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M9041,Calculations!$P$22:$U$28,N9042+1,FALSE)","v":"IE"}]
["C4a",0.7940388448123189,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D9058,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G9058,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D3",{"$f":"RAND()","v":0.65512479607729013},{"$f":"1/M9069","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D9069,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D9069+MATCH(1,INDIRECT(F9069),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9069=2,2,IF(G9069=3,1,IF(G9069=4,0,IF(G9069=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G9069,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G9069+MATCH(1,INDIRECT(I9069),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9069=3,1,IF(J9069=4,0,IF(J9069=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9069>1,IF(M9069=2,IF(B9069<C9069,E9069*N9069,(E9069-1)*N9069),IF(B9069<C9069,E9069*N9069,IF(B9069<2*C9069,(E9069-1)*N9069,(E9069-2)*N9069))),O9069)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C3",0.33906980778750484,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D9090,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G9090,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",0.81731896049006658,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D9120,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G9120,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D2",{"$f":"RAND()","v":0.13705654466440564},{"$f":"1/M9134","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D9134,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D9134+MATCH(1,INDIRECT(F9134),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9134=2,2,IF(G9134=3,1,IF(G9134=4,0,IF(G9134=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G9134,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G9134+MATCH(1,INDIRECT(I9134),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9134=3,1,IF(J9134=4,0,IF(J9134=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9134>1,IF(M9134=2,IF(B9134<C9134,E9134*N9134,(E9134-1)*N9134),IF(B9134<C9134,E9134*N9134,IF(B9134<2*C9134,(E9134-1)*N9134,(E9134-2)*N9134))),O9134)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bi",0.15703260615734305,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D9152,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G9152,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.10902094760918368,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D9153,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G9153,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.82610199340551471},{"$f":"1/M9168","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D9168,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D9168+MATCH(1,INDIRECT(F9168),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9168=2,2,IF(G9168=3,1,IF(G9168=4,0,IF(G9168=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G9168,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G9168+MATCH(1,INDIRECT(I9168),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9168=3,1,IF(J9168=4,0,IF(J9168=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9168>1,IF(M9168=2,IF(B9168<C9168,E9168*N9168,(E9168-1)*N9168),IF(B9168<C9168,E9168*N9168,IF(B9168<2*C9168,(E9168-1)*N9168,(E9168-2)*N9168))),O9168)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.2714999603916195,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D9183,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G9183,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",{"$f":"RAND()","v":7.9557935470059959E-2},{"$f":"1/M9200","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D9200,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D9200+MATCH(1,INDIRECT(F9200),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9200=2,2,IF(G9200=3,1,IF(G9200=4,0,IF(G9200=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G9200,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G9200+MATCH(1,INDIRECT(I9200),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9200=3,1,IF(J9200=4,0,IF(J9200=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9200>1,IF(M9200=2,IF(B9200<C9200,E9200*N9200,(E9200-1)*N9200),IF(B9200<C9200,E9200*N9200,IF(B9200<2*C9200,(E9200-1)*N9200,(E9200-2)*N9200))),O9200)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.91333163310137588,{"$f":"1/M9215","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D9215,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D9215+MATCH(1,INDIRECT(F9215),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G9215,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G9215+MATCH(1,INDIRECT(I9215),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9215>1,IF(M9215=2,IF(B9215<C9215,E9215*N9215,(E9215-1)*N9215),IF(B9215<C9215,E9215*N9215,IF(B9215<2*C9215,(E9215-1)*N9215,(E9215-2)*N9215))),O9215)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9211:L9230)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C1",0.39077160542792511,{"$f":"1/M9248","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D9248,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D9248+MATCH(1,INDIRECT(F9248),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G9248,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G9248+MATCH(1,INDIRECT(I9248),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9248>1,IF(M9248=2,IF(B9248<C9248,E9248*N9248,(E9248-1)*N9248),IF(B9248<C9248,E9248*N9248,IF(B9248<2*C9248,(E9248-1)*N9248,(E9248-2)*N9248))),O9248)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C5b",0.47461899443277822,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D9262,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G9262,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.33698382571676622,{"$f":"1/M9278","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D9278=1,3,IF(D9278=2,2,IF(D9278=3,1,IF(D9278=4,0,IF(D9278=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D9278,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D9278+MATCH(1,INDIRECT(F9278),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G9278,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G9278+MATCH(1,INDIRECT(I9278),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9278>1,IF(M9278=2,IF(B9278<C9278,E9278*N9278,(E9278-1)*N9278),IF(B9278<C9278,E9278*N9278,IF(B9278<2*C9278,(E9278-1)*N9278,(E9278-2)*N9278))),O9278)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.54105657290530762,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D9293,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G9293,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["B3",0.46251191997313923,{"$f":"1/M9313","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D9313,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D9313+MATCH(1,INDIRECT(F9313),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G9313,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G9313+MATCH(1,INDIRECT(I9313),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9313>1,IF(M9313=2,IF(B9313<C9313,E9313*N9313,(E9313-1)*N9313),IF(B9313<C9313,E9313*N9313,IF(B9313<2*C9313,(E9313-1)*N9313,(E9313-2)*N9313))),O9313)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C4d",0.4050536345865291,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D9325,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G9325,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M9338,Calculations!$P$22:$U$28,N9339+1,FALSE)","v":"IE"}]
["C4b",0.59630679437267553,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D9356,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G9356,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["B2b",0.74831765515459159,{"$f":"1/M9378","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D9378,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D9378+MATCH(1,INDIRECT(F9378),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G9378,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G9378+MATCH(1,INDIRECT(I9378),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9378>1,IF(M9378=2,IF(B9378<C9378,E9378*N9378,(E9378-1)*N9378),IF(B9378<C9378,E9378*N9378,IF(B9378<2*C9378,(E9378-1)*N9378,(E9378-2)*N9378))),O9378)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C3",0.18960150776521445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D9387,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G9387,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",4.6297234607874937E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D9418,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G9418,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C5b",0.6704608862672754,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D9427,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G9427,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2bii",0.62247847298335346,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D9450,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G9450,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.59307315675401928},{"$f":"1/M9465","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D9465,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D9465+MATCH(1,INDIRECT(F9465),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9465=2,2,IF(G9465=3,1,IF(G9465=4,0,IF(G9465=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G9465,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G9465+MATCH(1,INDIRECT(I9465),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9465=3,1,IF(J9465=4,0,IF(J9465=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9465>1,IF(M9465=2,IF(B9465<C9465,E9465*N9465,(E9465-1)*N9465),IF(B9465<C9465,E9465*N9465,IF(B9465<2*C9465,(E9465-1)*N9465,(E9465-2)*N9465))),O9465)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.21463986834693083,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D9481,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G9481,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C5a",0.79857441674990848,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D9492,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G9492,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C1",0.70278985148483708,{"$f":"1/M9512","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D9512,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D9512+MATCH(1,INDIRECT(F9512),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G9512,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G9512+MATCH(1,INDIRECT(I9512),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9512>1,IF(M9512=2,IF(B9512<C9512,E9512*N9512,(E9512-1)*N9512),IF(B9512<C9512,E9512*N9512,IF(B9512<2*C9512,(E9512-1)*N9512,(E9512-2)*N9512))),O9512)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9508:L9527)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",4.6276368104024024E-2,{"$f":"1/M9543","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D9543,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D9543+MATCH(1,INDIRECT(F9543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G9543,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G9543+MATCH(1,INDIRECT(I9543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9543>1,IF(M9543=2,IF(B9543<C9543,E9543*N9543,(E9543-1)*N9543),IF(B9543<C9543,E9543*N9543,IF(B9543<2*C9543,(E9543-1)*N9543,(E9543-2)*N9543))),O9543)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C4e",0.53196480894038378,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D9557,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G9557,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["B2a",0.37508028375474645,{"$f":"1/M9575","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D9575=1,3,IF(D9575=2,2,IF(D9575=3,1,IF(D9575=4,0,IF(D9575=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D9575,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D9575+MATCH(1,INDIRECT(F9575),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G9575,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G9575+MATCH(1,INDIRECT(I9575),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9575>1,IF(M9575=2,IF(B9575<C9575,E9575*N9575,(E9575-1)*N9575),IF(B9575<C9575,E9575*N9575,IF(B9575<2*C9575,(E9575-1)*N9575,(E9575-2)*N9575))),O9575)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",9.1512617676225982E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D9590,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G9590,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.12680292131423454,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D9622,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G9622,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M9635,Calculations!$P$22:$U$28,N9636+1,FALSE)","v":"IE"}]
["C4b",0.66467805138751024,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D9653,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G9653,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",0.73960643901833656,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D9685,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G9685,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.21006768240394946,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D9715,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G9715,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4c",0.50936996917887722,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D9720,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G9720,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2bii",2.1216219725030405E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D9747,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G9747,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.46799398946536774,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D9748,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G9748,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.60489401689943079},{"$f":"1/M9763","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D9763,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D9763+MATCH(1,INDIRECT(F9763),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9763=2,2,IF(G9763=3,1,IF(G9763=4,0,IF(G9763=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G9763,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G9763+MATCH(1,INDIRECT(I9763),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9763=3,1,IF(J9763=4,0,IF(J9763=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9763>1,IF(M9763=2,IF(B9763<C9763,E9763*N9763,(E9763-1)*N9763),IF(B9763<C9763,E9763*N9763,IF(B9763<2*C9763,(E9763-1)*N9763,(E9763-2)*N9763))),O9763)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4b",0.70435047352544322,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D9785,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G9785,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["D3",{"$f":"RAND()","v":0.62569377506512447},{"$f":"1/M9795","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D9795,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D9795+MATCH(1,INDIRECT(F9795),0)","v":{"$error":"#N/A"}},{"$f":"IF(G9795=2,2,IF(G9795=3,1,IF(G9795=4,0,IF(G9795=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G9795,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G9795+MATCH(1,INDIRECT(I9795),0)","v":{"$error":"#N/A"}},{"$f":"IF(J9795=3,1,IF(J9795=4,0,IF(J9795=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M9795>1,IF(M9795=2,IF(B9795<C9795,E9795*N9795,(E9795-1)*N9795),IF(B9795<C9795,E9795*N9795,IF(B9795<2*C9795,(E9795-1)*N9795,(E9795-2)*N9795))),O9795)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",6.5487950004171847E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D9810,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G9810,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9805:L9824)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C4a",0.80772926811199686,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D9850,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G9850,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C6",0.35211323145208273,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D9857,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G9857,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.68210319643710648,{"$f":"1/M9873","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D9873,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D9873+MATCH(1,INDIRECT(F9873),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G9873,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G9873+MATCH(1,INDIRECT(I9873),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M9873>1,IF(M9873=2,IF(B9873<C9873,E9873*N9873,(E9873-1)*N9873),IF(B9873<C9873,E9873*N9873,IF(B9873<2*C9873,(E9873-1)*N9873,(E9873-2)*N9873))),O9873)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.32724324128922422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D9888,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G9888,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C3",0.38270353107779009,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D9915,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G9915,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4e",0.846484438941424,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D9920,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G9920,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.72551253848970521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D9951,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G9951,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4a",4.0462446133334384E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D9982,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G9982,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L9990>Calculations!$G$39,\"EV\",IF(L9990>Calculations!$G$40,\"HV\",IF(L9990>Calculations!$G$41,\"MV\",IF(L9990>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.15697853505582859,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D10013,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G10013,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2c",0.77767799616124278,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D10045,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G10045,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.56289092717228284},{"$f":"1/M10060","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D10060,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D10060+MATCH(1,INDIRECT(F10060),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10060=2,2,IF(G10060=3,1,IF(G10060=4,0,IF(G10060=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G10060,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G10060+MATCH(1,INDIRECT(I10060),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10060=3,1,IF(J10060=4,0,IF(J10060=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10060>1,IF(M10060=2,IF(B10060<C10060,E10060*N10060,(E10060-1)*N10060),IF(B10060<C10060,E10060*N10060,IF(B10060<2*C10060,(E10060-1)*N10060,(E10060-2)*N10060))),O10060)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.91103401988414578,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D10076,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G10076,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10090:L10093)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2ai",0.72083930160016996,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D10107,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G10107,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.99962088462186427},{"$f":"1/M10123","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D10123,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D10123+MATCH(1,INDIRECT(F10123),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10123=2,2,IF(G10123=3,1,IF(G10123=4,0,IF(G10123=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G10123,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G10123+MATCH(1,INDIRECT(I10123),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10123=3,1,IF(J10123=4,0,IF(J10123=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10123>1,IF(M10123=2,IF(B10123<C10123,E10123*N10123,(E10123-1)*N10123),IF(B10123<C10123,E10123*N10123,IF(B10123<2*C10123,(E10123-1)*N10123,(E10123-2)*N10123))),O10123)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",1.4033396937339848E-2,{"$f":"1/M10138","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D10138,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D10138+MATCH(1,INDIRECT(F10138),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G10138,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G10138+MATCH(1,INDIRECT(I10138),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10138>1,IF(M10138=2,IF(B10138<C10138,E10138*N10138,(E10138-1)*N10138),IF(B10138<C10138,E10138*N10138,IF(B10138<2*C10138,(E10138-1)*N10138,(E10138-2)*N10138))),O10138)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D4",{"$f":"RAND()","v":0.36779735121909618},{"$f":"1/M10159","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D10159,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D10159+MATCH(1,INDIRECT(F10159),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10159=2,2,IF(G10159=3,1,IF(G10159=4,0,IF(G10159=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G10159,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G10159+MATCH(1,INDIRECT(I10159),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10159=3,1,IF(J10159=4,0,IF(J10159=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10159>1,IF(M10159=2,IF(B10159<C10159,E10159*N10159,(E10159-1)*N10159),IF(B10159<C10159,E10159*N10159,IF(B10159<2*C10159,(E10159-1)*N10159,(E10159-2)*N10159))),O10159)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.65154806008727262,{"$f":"1/M10170","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D10170,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D10170+MATCH(1,INDIRECT(F10170),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G10170,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G10170+MATCH(1,INDIRECT(I10170),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10170>1,IF(M10170=2,IF(B10170<C10170,E10170*N10170,(E10170-1)*N10170),IF(B10170<C10170,E10170*N10170,IF(B10170<2*C10170,(E10170-1)*N10170,(E10170-2)*N10170))),O10170)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.72162418055402788,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D10185,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G10185,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.89050412171486848},{"$f":"1/M10201","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D10201=1,3,IF(D10201=2,2,IF(D10201=3,1,IF(D10201=4,0,IF(D10201=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D10201,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D10201+MATCH(1,INDIRECT(F10201),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10201=2,2,IF(G10201=3,1,IF(G10201=4,0,IF(G10201=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G10201,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G10201+MATCH(1,INDIRECT(I10201),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10201=3,1,IF(J10201=4,0,IF(J10201=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10201>1,IF(M10201=2,IF(B10201<C10201,E10201*N10201,H10201*N10201),IF(B10201<C10201,E10201*N10201,IF(B10201<2*C10201,H10201*N10201,K10201*N10201))),O10201)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bi",0.45731174223516047,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D10208,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G10208,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[]
["C4c",0.20466220039695382,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D10248,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G10248,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L10259>=Calculations!$H$39,\"EV\",IF(L10259>=Calculations!$H$40,\"HV\",IF(L10259>=Calculations!$H$41,\"MV\",IF(L10259>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M10263=\"EV\",1,IF(M10263=\"HV\",2,IF(M10263=\"MV\",3,IF(M10263=\"PS\",4,IF(M10263=\"IL\",5,6)))))","v":6}]
["C2aii",0.66624897089701252,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D10273,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G10273,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L10287>Calculations!$G$39,\"EV\",IF(L10287>Calculations!$G$40,\"HV\",IF(L10287>Calculations!$G$41,\"MV\",IF(L10287>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.28750235066745367,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D10310,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G10310,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2ai",0.23371326899453737,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D10338,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G10338,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D4",{"$f":"RAND()","v":0.83153055020525113},{"$f":"1/M10357","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D10357,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D10357+MATCH(1,INDIRECT(F10357),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10357=2,2,IF(G10357=3,1,IF(G10357=4,0,IF(G10357=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G10357,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G10357+MATCH(1,INDIRECT(I10357),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10357=3,1,IF(J10357=4,0,IF(J10357=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10357>1,IF(M10357=2,IF(B10357<C10357,E10357*N10357,(E10357-1)*N10357),IF(B10357<C10357,E10357*N10357,IF(B10357<2*C10357,(E10357-1)*N10357,(E10357-2)*N10357))),O10357)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10354:L10357)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.84068874199190124,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D10373,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G10373,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C1",0.33530120612165815,{"$f":"1/M10403","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D10403,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D10403+MATCH(1,INDIRECT(F10403),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G10403,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G10403+MATCH(1,INDIRECT(I10403),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10403>1,IF(M10403=2,IF(B10403<C10403,E10403*N10403,(E10403-1)*N10403),IF(B10403<C10403,E10403*N10403,IF(B10403<2*C10403,(E10403-1)*N10403,(E10403-2)*N10403))),O10403)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2aii",0.35952379092127273,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D10405,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G10405,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":2.4288802083200389E-2},{"$f":"1/M10420","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D10420,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D10420+MATCH(1,INDIRECT(F10420),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10420=2,2,IF(G10420=3,1,IF(G10420=4,0,IF(G10420=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G10420,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G10420+MATCH(1,INDIRECT(I10420),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10420=3,1,IF(J10420=4,0,IF(J10420=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10420>1,IF(M10420=2,IF(B10420<C10420,E10420*N10420,(E10420-1)*N10420),IF(B10420<C10420,E10420*N10420,IF(B10420<2*C10420,(E10420-1)*N10420,(E10420-2)*N10420))),O10420)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.45913236678579605,{"$f":"1/M10436","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D10436,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D10436+MATCH(1,INDIRECT(F10436),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G10436,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G10436+MATCH(1,INDIRECT(I10436),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10436>1,IF(M10436=2,IF(B10436<C10436,E10436*N10436,(E10436-1)*N10436),IF(B10436<C10436,E10436*N10436,IF(B10436<2*C10436,(E10436-1)*N10436,(E10436-2)*N10436))),O10436)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10432:L10451)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.32810751081429645,{"$f":"1/M10467","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D10467,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D10467+MATCH(1,INDIRECT(F10467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G10467,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G10467+MATCH(1,INDIRECT(I10467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10467>1,IF(M10467=2,IF(B10467<C10467,E10467*N10467,(E10467-1)*N10467),IF(B10467<C10467,E10467*N10467,IF(B10467<2*C10467,(E10467-1)*N10467,(E10467-2)*N10467))),O10467)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.14049057511335339,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D10483,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G10483,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":5.5526486308614564E-2},{"$f":"1/M10498","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D10498=1,3,IF(D10498=2,2,IF(D10498=3,1,IF(D10498=4,0,IF(D10498=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D10498,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D10498+MATCH(1,INDIRECT(F10498),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10498=2,2,IF(G10498=3,1,IF(G10498=4,0,IF(G10498=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G10498,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G10498+MATCH(1,INDIRECT(I10498),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10498=3,1,IF(J10498=4,0,IF(J10498=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10498>1,IF(M10498=2,IF(B10498<C10498,E10498*N10498,H10498*N10498),IF(B10498<C10498,E10498*N10498,IF(B10498<2*C10498,H10498*N10498,K10498*N10498))),O10498)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C6",4.3100128257598569E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D10517,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G10517,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.28579346883267698,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D10545,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G10545,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M10559,Calculations!$P$22:$U$28,N10560+1,FALSE)","v":"IE"}]
["C5b",3.4206422481908305E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D10582,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G10582,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L10589>=Calculations!$H$39,\"EV\",IF(L10589>=Calculations!$H$40,\"HV\",IF(L10589>=Calculations!$H$41,\"MV\",IF(L10589>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M10593=\"EV\",1,IF(M10593=\"HV\",2,IF(M10593=\"MV\",3,IF(M10593=\"PS\",4,IF(M10593=\"IL\",5,6)))))","v":6}]
["C3",0.12191891568885527,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D10608,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G10608,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C5a",0.85309417777393426,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D10647,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G10647,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10651:L10654)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.88279407745904892,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D10670,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G10670,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.66317658252950384},{"$f":"1/M10686","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D10686,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D10686+MATCH(1,INDIRECT(F10686),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10686=2,2,IF(G10686=3,1,IF(G10686=4,0,IF(G10686=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G10686,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G10686+MATCH(1,INDIRECT(I10686),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10686=3,1,IF(J10686=4,0,IF(J10686=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10686>1,IF(M10686=2,IF(B10686<C10686,E10686*N10686,(E10686-1)*N10686),IF(B10686<C10686,E10686*N10686,IF(B10686<2*C10686,(E10686-1)*N10686,(E10686-2)*N10686))),O10686)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B1",{"$f":"RAND()","v":0.57014900758559628},{"$f":"1/M10696","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D10696=1,3,IF(D10696=2,2,IF(D10696=3,1,IF(D10696=4,0,IF(D10696=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D10696,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D10696+MATCH(1,INDIRECT(F10696),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10696=2,2,IF(G10696=3,1,IF(G10696=4,0,IF(G10696=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G10696,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G10696+MATCH(1,INDIRECT(I10696),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10696=3,1,IF(J10696=4,0,IF(J10696=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10696>1,IF(M10696=2,IF(B10696<C10696,E10696*N10696,H10696*N10696),IF(B10696<C10696,E10696*N10696,IF(B10696<2*C10696,H10696*N10696,K10696*N10696))),O10696)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["D2",{"$f":"RAND()","v":2.0717357424014815E-2},{"$f":"1/M10718","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D10718,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D10718+MATCH(1,INDIRECT(F10718),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10718=2,2,IF(G10718=3,1,IF(G10718=4,0,IF(G10718=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G10718,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G10718+MATCH(1,INDIRECT(I10718),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10718=3,1,IF(J10718=4,0,IF(J10718=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10718>1,IF(M10718=2,IF(B10718<C10718,E10718*N10718,(E10718-1)*N10718),IF(B10718<C10718,E10718*N10718,IF(B10718<2*C10718,(E10718-1)*N10718,(E10718-2)*N10718))),O10718)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.66004652946194953,{"$f":"1/M10733","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D10733,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D10733+MATCH(1,INDIRECT(F10733),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G10733,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G10733+MATCH(1,INDIRECT(I10733),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10733>1,IF(M10733=2,IF(B10733<C10733,E10733*N10733,(E10733-1)*N10733),IF(B10733<C10733,E10733*N10733,IF(B10733<2*C10733,(E10733-1)*N10733,(E10733-2)*N10733))),O10733)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.91014087188104942,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D10748,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G10748,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C5b",0.77166062592640705,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D10780,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G10780,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.1753060363200577,{"$f":"1/M10796","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D10796=1,3,IF(D10796=2,2,IF(D10796=3,1,IF(D10796=4,0,IF(D10796=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D10796,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D10796+MATCH(1,INDIRECT(F10796),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G10796,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G10796+MATCH(1,INDIRECT(I10796),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M10796>1,IF(M10796=2,IF(B10796<C10796,E10796*N10796,(E10796-1)*N10796),IF(B10796<C10796,E10796*N10796,IF(B10796<2*C10796,(E10796-1)*N10796,(E10796-2)*N10796))),O10796)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.2983022611028755,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D10811,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G10811,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.2953175493554514,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D10843,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G10843,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M10856,Calculations!$P$22:$U$28,N10857+1,FALSE)","v":"IE"}]
["C4a",0.41841713659711166,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D10873,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G10873,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M10889,Calculations!$P$22:$U$28,N10890+1,FALSE)","v":"IE"}]
["C3",0.56235110279834977,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D10905,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G10905,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.78328756108906139,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D10936,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G10936,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4b",0.78980913886734427,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D10940,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G10940,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C2bii",1.8575819729373055E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D10968,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G10968,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.3739522572715468},{"$f":"1/M10983","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D10983,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D10983+MATCH(1,INDIRECT(F10983),0)","v":{"$error":"#N/A"}},{"$f":"IF(G10983=2,2,IF(G10983=3,1,IF(G10983=4,0,IF(G10983=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G10983,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G10983+MATCH(1,INDIRECT(I10983),0)","v":{"$error":"#N/A"}},{"$f":"IF(J10983=3,1,IF(J10983=4,0,IF(J10983=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M10983>1,IF(M10983=2,IF(B10983<C10983,E10983*N10983,(E10983-1)*N10983),IF(B10983<C10983,E10983*N10983,IF(B10983<2*C10983,(E10983-1)*N10983,(E10983-2)*N10983))),O10983)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C4a",0.18395433380279014,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D11005,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G11005,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D2",{"$f":"RAND()","v":0.94887664658589843},{"$f":"1/M11015","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D11015,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D11015+MATCH(1,INDIRECT(F11015),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11015=2,2,IF(G11015=3,1,IF(G11015=4,0,IF(G11015=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G11015,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G11015+MATCH(1,INDIRECT(I11015),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11015=3,1,IF(J11015=4,0,IF(J11015=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11015>1,IF(M11015=2,IF(B11015<C11015,E11015*N11015,(E11015-1)*N11015),IF(B11015<C11015,E11015*N11015,IF(B11015<2*C11015,(E11015-1)*N11015,(E11015-2)*N11015))),O11015)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.96261674368639849,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D11031,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G11031,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L11026:L11045)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C3",0.36901688443410219,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D11070,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G11070,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C6",0.41400498931153684,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D11078,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G11078,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.70521046330072912,{"$f":"1/M11093","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D11093=1,3,IF(D11093=2,2,IF(D11093=3,1,IF(D11093=4,0,IF(D11093=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D11093,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D11093+MATCH(1,INDIRECT(F11093),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G11093,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G11093+MATCH(1,INDIRECT(I11093),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11093>1,IF(M11093=2,IF(B11093<C11093,E11093*N11093,(E11093-1)*N11093),IF(B11093<C11093,E11093*N11093,IF(B11093<2*C11093,(E11093-1)*N11093,(E11093-2)*N11093))),O11093)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.94465129748977106,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D11109,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G11109,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C2d",0.99015564972199455,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D11135,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G11135,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C4d",0.37835717421450887,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D11140,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G11140,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4b",0.8997279435977007,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D11171,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G11171,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",0.89025280072134472,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D11203,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G11203,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.46339260198836463,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D11234,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G11234,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L11245:L11248)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",8.8291994263846152E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D11265,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G11265,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.3737266381572768},{"$f":"1/M11281","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D11281,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D11281+MATCH(1,INDIRECT(F11281),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11281=2,2,IF(G11281=3,1,IF(G11281=4,0,IF(G11281=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G11281,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G11281+MATCH(1,INDIRECT(I11281),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11281=3,1,IF(J11281=4,0,IF(J11281=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11281>1,IF(M11281=2,IF(B11281<C11281,E11281*N11281,(E11281-1)*N11281),IF(B11281<C11281,E11281*N11281,IF(B11281<2*C11281,(E11281-1)*N11281,(E11281-2)*N11281))),O11281)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.28222919967273308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D11296,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G11296,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D4",{"$f":"RAND()","v":0.13875686422993716},{"$f":"1/M11314","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D11314,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D11314+MATCH(1,INDIRECT(F11314),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11314=2,2,IF(G11314=3,1,IF(G11314=4,0,IF(G11314=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G11314,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G11314+MATCH(1,INDIRECT(I11314),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11314=3,1,IF(J11314=4,0,IF(J11314=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11314>1,IF(M11314=2,IF(B11314<C11314,E11314*N11314,(E11314-1)*N11314),IF(B11314<C11314,E11314*N11314,IF(B11314<2*C11314,(E11314-1)*N11314,(E11314-2)*N11314))),O11314)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2ai",0.48259143377468516,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D11328,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G11328,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L11323:L11342)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.87647602880488484,{"$f":"1/M11359","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D11359,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D11359+MATCH(1,INDIRECT(F11359),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G11359,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G11359+MATCH(1,INDIRECT(I11359),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11359>1,IF(M11359=2,IF(B11359<C11359,E11359*N11359,(E11359-1)*N11359),IF(B11359<C11359,E11359*N11359,IF(B11359<2*C11359,(E11359-1)*N11359,(E11359-2)*N11359))),O11359)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D3",{"$f":"RAND()","v":0.72501732752118875},{"$f":"1/M11379","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D11379,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D11379+MATCH(1,INDIRECT(F11379),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11379=2,2,IF(G11379=3,1,IF(G11379=4,0,IF(G11379=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G11379,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G11379+MATCH(1,INDIRECT(I11379),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11379=3,1,IF(J11379=4,0,IF(J11379=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11379>1,IF(M11379=2,IF(B11379<C11379,E11379*N11379,(E11379-1)*N11379),IF(B11379<C11379,E11379*N11379,IF(B11379<2*C11379,(E11379-1)*N11379,(E11379-2)*N11379))),O11379)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B2a",0.28034951772153671,{"$f":"1/M11390","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D11390=1,3,IF(D11390=2,2,IF(D11390=3,1,IF(D11390=4,0,IF(D11390=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D11390,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D11390+MATCH(1,INDIRECT(F11390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G11390,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G11390+MATCH(1,INDIRECT(I11390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11390>1,IF(M11390=2,IF(B11390<C11390,E11390*N11390,(E11390-1)*N11390),IF(B11390<C11390,E11390*N11390,IF(B11390<2*C11390,(E11390-1)*N11390,(E11390-2)*N11390))),O11390)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",6.6905789043513297E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D11406,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G11406,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C2aii",0.74730376222619521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D11428,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G11428,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
[]
["C4b",0.23159813455174483,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D11468,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G11468,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L11480>=Calculations!$H$39,\"EV\",IF(L11480>=Calculations!$H$40,\"HV\",IF(L11480>=Calculations!$H$41,\"MV\",IF(L11480>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M11484=\"EV\",1,IF(M11484=\"HV\",2,IF(M11484=\"MV\",3,IF(M11484=\"PS\",4,IF(M11484=\"IL\",5,6)))))","v":6}]
["C2ai",5.117062390924465E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D11493,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G11493,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.38195226045068653,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D11531,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G11531,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L11542:L11545)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C1",0.71379397514463938,{"$f":"1/M11558","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D11558,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D11558+MATCH(1,INDIRECT(F11558),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G11558,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G11558+MATCH(1,INDIRECT(I11558),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11558>1,IF(M11558=2,IF(B11558<C11558,E11558*N11558,(E11558-1)*N11558),IF(B11558<C11558,E11558*N11558,IF(B11558<2*C11558,(E11558-1)*N11558,(E11558-2)*N11558))),O11558)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2c",0.68917048590489005,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D11563,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G11563,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":1.8718836415816065E-2},{"$f":"1/M11578","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D11578,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D11578+MATCH(1,INDIRECT(F11578),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11578=2,2,IF(G11578=3,1,IF(G11578=4,0,IF(G11578=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G11578,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G11578+MATCH(1,INDIRECT(I11578),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11578=3,1,IF(J11578=4,0,IF(J11578=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11578>1,IF(M11578=2,IF(B11578<C11578,E11578*N11578,(E11578-1)*N11578),IF(B11578<C11578,E11578*N11578,IF(B11578<2*C11578,(E11578-1)*N11578,(E11578-2)*N11578))),O11578)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.26989720588219157,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D11594,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G11594,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["B3",0.20060498999418097,{"$f":"1/M11623","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D11623,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D11623+MATCH(1,INDIRECT(F11623),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G11623,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G11623+MATCH(1,INDIRECT(I11623),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11623>1,IF(M11623=2,IF(B11623<C11623,E11623*N11623,(E11623-1)*N11623),IF(B11623<C11623,E11623*N11623,IF(B11623<2*C11623,(E11623-1)*N11623,(E11623-2)*N11623))),O11623)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2aii",0.93008644874843771,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D11626,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G11626,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.94846820838855994},{"$f":"1/M11641","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D11641,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D11641+MATCH(1,INDIRECT(F11641),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11641=2,2,IF(G11641=3,1,IF(G11641=4,0,IF(G11641=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G11641,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G11641+MATCH(1,INDIRECT(I11641),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11641=3,1,IF(J11641=4,0,IF(J11641=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11641>1,IF(M11641=2,IF(B11641<C11641,E11641*N11641,(E11641-1)*N11641),IF(B11641<C11641,E11641*N11641,IF(B11641<2*C11641,(E11641-1)*N11641,(E11641-2)*N11641))),O11641)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",1.0635174254965851E-2,{"$f":"1/M11656","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D11656,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D11656+MATCH(1,INDIRECT(F11656),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G11656,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G11656+MATCH(1,INDIRECT(I11656),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11656>1,IF(M11656=2,IF(B11656<C11656,E11656*N11656,(E11656-1)*N11656),IF(B11656<C11656,E11656*N11656,IF(B11656<2*C11656,(E11656-1)*N11656,(E11656-2)*N11656))),O11656)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.97411653110475838,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D11672,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G11672,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.73872648678089159,{"$f":"1/M11688","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D11688,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D11688+MATCH(1,INDIRECT(F11688),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G11688,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G11688+MATCH(1,INDIRECT(I11688),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11688>1,IF(M11688=2,IF(B11688<C11688,E11688*N11688,(E11688-1)*N11688),IF(B11688<C11688,E11688*N11688,IF(B11688<2*C11688,(E11688-1)*N11688,(E11688-2)*N11688))),O11688)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.15710499205072037,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D11703,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G11703,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.53276774485549439},{"$f":"1/M11719","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D11719=1,3,IF(D11719=2,2,IF(D11719=3,1,IF(D11719=4,0,IF(D11719=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D11719,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D11719+MATCH(1,INDIRECT(F11719),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11719=2,2,IF(G11719=3,1,IF(G11719=4,0,IF(G11719=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G11719,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G11719+MATCH(1,INDIRECT(I11719),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11719=3,1,IF(J11719=4,0,IF(J11719=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11719>1,IF(M11719=2,IF(B11719<C11719,E11719*N11719,H11719*N11719),IF(B11719<C11719,E11719*N11719,IF(B11719<2*C11719,H11719*N11719,K11719*N11719))),O11719)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5b",0.79992587148883865,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D11737,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G11737,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.11728522116243234,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D11766,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G11766,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L11777>=Calculations!$H$39,\"EV\",IF(L11777>=Calculations!$H$40,\"HV\",IF(L11777>=Calculations!$H$41,\"MV\",IF(L11777>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M11781=\"EV\",1,IF(M11781=\"HV\",2,IF(M11781=\"MV\",3,IF(M11781=\"PS\",4,IF(M11781=\"IL\",5,6)))))","v":6}]
["C5a",0.98205556731832,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D11802,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G11802,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L11805>Calculations!$G$39,\"EV\",IF(L11805>Calculations!$G$40,\"HV\",IF(L11805>Calculations!$G$41,\"MV\",IF(L11805>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.28664612655098798,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D11828,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G11828,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C4e",0.5535414341822219,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D11867,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G11867,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L11872:L11875)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.69731841039186682,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D11891,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G11891,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",0.6,{"$f":"1/M11906","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D11906,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D11906+MATCH(1,INDIRECT(F11906),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11906=2,2,IF(G11906=3,1,IF(G11906=4,0,IF(G11906=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G11906,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G11906+MATCH(1,INDIRECT(I11906),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11906=3,1,IF(J11906=4,0,IF(J11906=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11906>1,IF(M11906=2,IF(B11906<C11906,E11906*N11906,(E11906-1)*N11906),IF(B11906<C11906,E11906*N11906,IF(B11906<2*C11906,(E11906-1)*N11906,(E11906-2)*N11906))),O11906)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["D1",{"$f":"RAND()","v":0.64832337620816627},{"$f":"1/M11938","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D11938,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D11938+MATCH(1,INDIRECT(F11938),0)","v":{"$error":"#N/A"}},{"$f":"IF(G11938=2,2,IF(G11938=3,1,IF(G11938=4,0,IF(G11938=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G11938,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G11938+MATCH(1,INDIRECT(I11938),0)","v":{"$error":"#N/A"}},{"$f":"IF(J11938=3,1,IF(J11938=4,0,IF(J11938=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M11938>1,IF(M11938=2,IF(B11938<C11938,E11938*N11938,(E11938-1)*N11938),IF(B11938<C11938,E11938*N11938,IF(B11938<2*C11938,(E11938-1)*N11938,(E11938-2)*N11938))),O11938)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.69642681871727075,{"$f":"1/M11954","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D11954,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D11954+MATCH(1,INDIRECT(F11954),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G11954,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G11954+MATCH(1,INDIRECT(I11954),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M11954>1,IF(M11954=2,IF(B11954<C11954,E11954*N11954,(E11954-1)*N11954),IF(B11954<C11954,E11954*N11954,IF(B11954<2*C11954,(E11954-1)*N11954,(E11954-2)*N11954))),O11954)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.71562231000143395,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D11969,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G11969,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C5b",0.17139218303452297,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D12001,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G12001,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.79216505359026634},{"$f":"1/M12016","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D12016=1,3,IF(D12016=2,2,IF(D12016=3,1,IF(D12016=4,0,IF(D12016=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D12016,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D12016+MATCH(1,INDIRECT(F12016),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12016=2,2,IF(G12016=3,1,IF(G12016=4,0,IF(G12016=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G12016,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G12016+MATCH(1,INDIRECT(I12016),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12016=3,1,IF(J12016=4,0,IF(J12016=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12016>1,IF(M12016=2,IF(B12016<C12016,E12016*N12016,H12016*N12016),IF(B12016<C12016,E12016*N12016,IF(B12016<2*C12016,H12016*N12016,K12016*N12016))),O12016)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.4926853935859753,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D12031,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G12031,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M12044,Calculations!$P$22:$U$28,N12045+1,FALSE)","v":"IE"}]
["C4c",0.55572888354482208,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D12063,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G12063,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M12077,Calculations!$P$22:$U$28,N12078+1,FALSE)","v":"IE"}]
["C4a",0.7051028648806974,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D12094,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G12094,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L12107>=Calculations!$H$39,\"EV\",IF(L12107>=Calculations!$H$40,\"HV\",IF(L12107>=Calculations!$H$41,\"MV\",IF(L12107>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M12111=\"EV\",1,IF(M12111=\"HV\",2,IF(M12111=\"MV\",3,IF(M12111=\"PS\",4,IF(M12111=\"IL\",5,6)))))","v":6}]
["C3",0.22559190413441688,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D12126,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G12126,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4a",0.50895213069326228,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D12160,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G12160,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L12169:L12172)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.65166417422056799,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D12189,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G12189,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.62684391834918862},{"$f":"1/M12204","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D12204,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D12204+MATCH(1,INDIRECT(F12204),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12204=2,2,IF(G12204=3,1,IF(G12204=4,0,IF(G12204=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G12204,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G12204+MATCH(1,INDIRECT(I12204),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12204=3,1,IF(J12204=4,0,IF(J12204=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12204>1,IF(M12204=2,IF(B12204<C12204,E12204*N12204,(E12204-1)*N12204),IF(B12204<C12204,E12204*N12204,IF(B12204<2*C12204,(E12204-1)*N12204,(E12204-2)*N12204))),O12204)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C3",0.49315595702357651,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D12225,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G12225,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",0.6,{"$f":"1/M12236","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D12236,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D12236+MATCH(1,INDIRECT(F12236),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12236=2,2,IF(G12236=3,1,IF(G12236=4,0,IF(G12236=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G12236,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G12236+MATCH(1,INDIRECT(I12236),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12236=3,1,IF(J12236=4,0,IF(J12236=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12236>1,IF(M12236=2,IF(B12236<C12236,E12236*N12236,(E12236-1)*N12236),IF(B12236<C12236,E12236*N12236,IF(B12236<2*C12236,(E12236-1)*N12236,(E12236-2)*N12236))),O12236)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.84252362326813413,{"$f":"1/M12251","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D12251,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D12251+MATCH(1,INDIRECT(F12251),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G12251,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G12251+MATCH(1,INDIRECT(I12251),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12251>1,IF(M12251=2,IF(B12251<C12251,E12251*N12251,(E12251-1)*N12251),IF(B12251<C12251,E12251*N12251,IF(B12251<2*C12251,(E12251-1)*N12251,(E12251-2)*N12251))),O12251)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L12247:L12266)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2d",0.53894928980892254,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D12290,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G12290,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C5b",0.44398348492320916,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D12298,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G12298,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.26484340301539611,{"$f":"1/M12314","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D12314=1,3,IF(D12314=2,2,IF(D12314=3,1,IF(D12314=4,0,IF(D12314=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D12314,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D12314+MATCH(1,INDIRECT(F12314),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G12314,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G12314+MATCH(1,INDIRECT(I12314),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12314>1,IF(M12314=2,IF(B12314<C12314,E12314*N12314,(E12314-1)*N12314),IF(B12314<C12314,E12314*N12314,IF(B12314<2*C12314,(E12314-1)*N12314,(E12314-2)*N12314))),O12314)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.22414112638848582,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D12329,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G12329,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C2c",0.40652968751578877,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D12355,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G12355,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4d",0.80847237625323909,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D12361,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G12361,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M12374,Calculations!$P$22:$U$28,N12375+1,FALSE)","v":"IE"}]
["C4b",0.4261005265169644,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D12392,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G12392,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L12400:L12403)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C3",5.2632387959732352E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D12423,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G12423,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.37668240798506636,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D12454,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G12454,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.23284417329462381},{"$f":"1/M12469","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D12469,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D12469+MATCH(1,INDIRECT(F12469),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12469=2,2,IF(G12469=3,1,IF(G12469=4,0,IF(G12469=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G12469,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G12469+MATCH(1,INDIRECT(I12469),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12469=3,1,IF(J12469=4,0,IF(J12469=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12469>1,IF(M12469=2,IF(B12469<C12469,E12469*N12469,(E12469-1)*N12469),IF(B12469<C12469,E12469*N12469,IF(B12469<2*C12469,(E12469-1)*N12469,(E12469-2)*N12469))),O12469)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bii",8.8002929716729184E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D12486,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G12486,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.91935495435306813},{"$f":"1/M12501","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D12501,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D12501+MATCH(1,INDIRECT(F12501),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12501=2,2,IF(G12501=3,1,IF(G12501=4,0,IF(G12501=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G12501,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G12501+MATCH(1,INDIRECT(I12501),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12501=3,1,IF(J12501=4,0,IF(J12501=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12501>1,IF(M12501=2,IF(B12501<C12501,E12501*N12501,(E12501-1)*N12501),IF(B12501<C12501,E12501*N12501,IF(B12501<2*C12501,(E12501-1)*N12501,(E12501-2)*N12501))),O12501)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.57575270161219816,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D12517,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G12517,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D3",{"$f":"RAND()","v":0.16445547196675014},{"$f":"1/M12534","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D12534,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D12534+MATCH(1,INDIRECT(F12534),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12534=2,2,IF(G12534=3,1,IF(G12534=4,0,IF(G12534=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G12534,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G12534+MATCH(1,INDIRECT(I12534),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12534=3,1,IF(J12534=4,0,IF(J12534=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12534>1,IF(M12534=2,IF(B12534<C12534,E12534*N12534,(E12534-1)*N12534),IF(B12534<C12534,E12534*N12534,IF(B12534<2*C12534,(E12534-1)*N12534,(E12534-2)*N12534))),O12534)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C1",0.69195499546096517,{"$f":"1/M12548","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D12548,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D12548+MATCH(1,INDIRECT(F12548),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G12548,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G12548+MATCH(1,INDIRECT(I12548),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12548>1,IF(M12548=2,IF(B12548<C12548,E12548*N12548,(E12548-1)*N12548),IF(B12548<C12548,E12548*N12548,IF(B12548<2*C12548,(E12548-1)*N12548,(E12548-2)*N12548))),O12548)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L12544:L12563)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.35636523278786292,{"$f":"1/M12579","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D12579,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D12579+MATCH(1,INDIRECT(F12579),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G12579,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G12579+MATCH(1,INDIRECT(I12579),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12579>1,IF(M12579=2,IF(B12579<C12579,E12579*N12579,(E12579-1)*N12579),IF(B12579<C12579,E12579*N12579,IF(B12579<2*C12579,(E12579-1)*N12579,(E12579-2)*N12579))),O12579)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D2",{"$f":"RAND()","v":0.92554255347793535},{"$f":"1/M12599","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D12599,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D12599+MATCH(1,INDIRECT(F12599),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12599=2,2,IF(G12599=3,1,IF(G12599=4,0,IF(G12599=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G12599,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G12599+MATCH(1,INDIRECT(I12599),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12599=3,1,IF(J12599=4,0,IF(J12599=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12599>1,IF(M12599=2,IF(B12599<C12599,E12599*N12599,(E12599-1)*N12599),IF(B12599<C12599,E12599*N12599,IF(B12599<2*C12599,(E12599-1)*N12599,(E12599-2)*N12599))),O12599)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["B2a",0.20545976636360452,{"$f":"1/M12611","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D12611=1,3,IF(D12611=2,2,IF(D12611=3,1,IF(D12611=4,0,IF(D12611=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D12611,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D12611+MATCH(1,INDIRECT(F12611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G12611,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G12611+MATCH(1,INDIRECT(I12611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12611>1,IF(M12611=2,IF(B12611<C12611,E12611*N12611,(E12611-1)*N12611),IF(B12611<C12611,E12611*N12611,IF(B12611<2*C12611,(E12611-1)*N12611,(E12611-2)*N12611))),O12611)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.42661116042556746,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D12626,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G12626,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C2ai",0.74261367005030476,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D12648,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G12648,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M12671,Calculations!$P$22:$U$28,N12672+1,FALSE)","v":"IE"}]
["C4b",7.7195366593710624E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D12689,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G12689,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L12696>Calculations!$G$39,\"EV\",IF(L12696>Calculations!$G$40,\"HV\",IF(L12696>Calculations!$G$41,\"MV\",IF(L12696>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C1",6.8582461796046323E-2,{"$f":"1/M12713","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D12713,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D12713+MATCH(1,INDIRECT(F12713),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G12713,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G12713+MATCH(1,INDIRECT(I12713),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12713>1,IF(M12713=2,IF(B12713<C12713,E12713*N12713,(E12713-1)*N12713),IF(B12713<C12713,E12713*N12713,IF(B12713<2*C12713,(E12713-1)*N12713,(E12713-2)*N12713))),O12713)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.66486421043191857,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D12751,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G12751,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.19573411626105774,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D12752,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G12752,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["B3",0.10524637754492927,{"$f":"1/M12778","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D12778,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D12778+MATCH(1,INDIRECT(F12778),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G12778,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G12778+MATCH(1,INDIRECT(I12778),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12778>1,IF(M12778=2,IF(B12778<C12778,E12778*N12778,(E12778-1)*N12778),IF(B12778<C12778,E12778*N12778,IF(B12778<2*C12778,(E12778-1)*N12778,(E12778-2)*N12778))),O12778)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2c",0.24256828689260579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D12784,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G12784,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.68612162521344167},{"$f":"1/M12799","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D12799,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D12799+MATCH(1,INDIRECT(F12799),0)","v":{"$error":"#N/A"}},{"$f":"IF(G12799=2,2,IF(G12799=3,1,IF(G12799=4,0,IF(G12799=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G12799,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G12799+MATCH(1,INDIRECT(I12799),0)","v":{"$error":"#N/A"}},{"$f":"IF(J12799=3,1,IF(J12799=4,0,IF(J12799=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M12799>1,IF(M12799=2,IF(B12799<C12799,E12799*N12799,(E12799-1)*N12799),IF(B12799<C12799,E12799*N12799,IF(B12799<2*C12799,(E12799-1)*N12799,(E12799-2)*N12799))),O12799)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.38107235979498533,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D12814,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G12814,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["B2b",0.72848556882187621,{"$f":"1/M12843","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D12843,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D12843+MATCH(1,INDIRECT(F12843),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G12843,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G12843+MATCH(1,INDIRECT(I12843),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12843>1,IF(M12843=2,IF(B12843<C12843,E12843*N12843,(E12843-1)*N12843),IF(B12843<C12843,E12843*N12843,IF(B12843<2*C12843,(E12843-1)*N12843,(E12843-2)*N12843))),O12843)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C2ai",0.75133313749864661,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D12846,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G12846,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L12841:L12860)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.11199681491133584,{"$f":"1/M12877","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D12877,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D12877+MATCH(1,INDIRECT(F12877),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G12877,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G12877+MATCH(1,INDIRECT(I12877),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12877>1,IF(M12877=2,IF(B12877<C12877,E12877*N12877,(E12877-1)*N12877),IF(B12877<C12877,E12877*N12877,IF(B12877<2*C12877,(E12877-1)*N12877,(E12877-2)*N12877))),O12877)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.56813998685159228,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D12892,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G12892,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2b",0.89886040979103787,{"$f":"1/M12909","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D12909,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D12909+MATCH(1,INDIRECT(F12909),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G12909,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G12909+MATCH(1,INDIRECT(I12909),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M12909>1,IF(M12909=2,IF(B12909<C12909,E12909*N12909,(E12909-1)*N12909),IF(B12909<C12909,E12909*N12909,IF(B12909<2*C12909,(E12909-1)*N12909,(E12909-2)*N12909))),O12909)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.26638428918324597,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D12924,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G12924,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C5a",4.0588398903899092E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D12957,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G12957,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[]
["C4c",0.16867436361110277,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D12987,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G12987,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L12998>=Calculations!$H$39,\"EV\",IF(L12998>=Calculations!$H$40,\"HV\",IF(L12998>=Calculations!$H$41,\"MV\",IF(L12998>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M13002=\"EV\",1,IF(M13002=\"HV\",2,IF(M13002=\"MV\",3,IF(M13002=\"PS\",4,IF(M13002=\"IL\",5,6)))))","v":6}]
["C4e",0.69101510460495685,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D13022,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G13022,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L13026>Calculations!$G$39,\"EV\",IF(L13026>Calculations!$G$40,\"HV\",IF(L13026>Calculations!$G$41,\"MV\",IF(L13026>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.82815651414153091,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D13049,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G13049,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L13060:L13063)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4d",0.19115286506529894,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D13087,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G13087,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["D4",{"$f":"RAND()","v":0.296541671315802},{"$f":"1/M13096","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D13096,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D13096+MATCH(1,INDIRECT(F13096),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13096=2,2,IF(G13096=3,1,IF(G13096=4,0,IF(G13096=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G13096,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G13096+MATCH(1,INDIRECT(I13096),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13096=3,1,IF(J13096=4,0,IF(J13096=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13096>1,IF(M13096=2,IF(B13096<C13096,E13096*N13096,(E13096-1)*N13096),IF(B13096<C13096,E13096*N13096,IF(B13096<2*C13096,(E13096-1)*N13096,(E13096-2)*N13096))),O13096)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.56626550727575431,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D13112,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G13112,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.30202272519608075},{"$f":"1/M13127","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D13127,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D13127+MATCH(1,INDIRECT(F13127),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13127=2,2,IF(G13127=3,1,IF(G13127=4,0,IF(G13127=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G13127,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G13127+MATCH(1,INDIRECT(I13127),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13127=3,1,IF(J13127=4,0,IF(J13127=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13127>1,IF(M13127=2,IF(B13127<C13127,E13127*N13127,(E13127-1)*N13127),IF(B13127<C13127,E13127*N13127,IF(B13127<2*C13127,(E13127-1)*N13127,(E13127-2)*N13127))),O13127)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[]
["D1",{"$f":"RAND()","v":0.40756345641605929},{"$f":"1/M13159","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D13159,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D13159+MATCH(1,INDIRECT(F13159),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13159=2,2,IF(G13159=3,1,IF(G13159=4,0,IF(G13159=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G13159,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G13159+MATCH(1,INDIRECT(I13159),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13159=3,1,IF(J13159=4,0,IF(J13159=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13159>1,IF(M13159=2,IF(B13159<C13159,E13159*N13159,(E13159-1)*N13159),IF(B13159<C13159,E13159*N13159,IF(B13159<2*C13159,(E13159-1)*N13159,(E13159-2)*N13159))),O13159)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",8.5895517636872309E-2,{"$f":"1/M13174","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D13174,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D13174+MATCH(1,INDIRECT(F13174),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G13174,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G13174+MATCH(1,INDIRECT(I13174),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13174>1,IF(M13174=2,IF(B13174<C13174,E13174*N13174,(E13174-1)*N13174),IF(B13174<C13174,E13174*N13174,IF(B13174<2*C13174,(E13174-1)*N13174,(E13174-2)*N13174))),O13174)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.84355000139779934,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D13189,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G13189,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M13199,Calculations!$P$22:$U$28,N13200+1,FALSE)","v":"IE"}]
["C5a",0.31061125502691334,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D13221,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G13221,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.80231353030815611},{"$f":"1/M13237","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D13237=1,3,IF(D13237=2,2,IF(D13237=3,1,IF(D13237=4,0,IF(D13237=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D13237,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D13237+MATCH(1,INDIRECT(F13237),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13237=2,2,IF(G13237=3,1,IF(G13237=4,0,IF(G13237=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G13237,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G13237+MATCH(1,INDIRECT(I13237),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13237=3,1,IF(J13237=4,0,IF(J13237=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13237>1,IF(M13237=2,IF(B13237<C13237,E13237*N13237,H13237*N13237),IF(B13237<C13237,E13237*N13237,IF(B13237<2*C13237,H13237*N13237,K13237*N13237))),O13237)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.81673541561943075,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D13252,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G13252,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L13262>=Calculations!$H$39,\"EV\",IF(L13262>=Calculations!$H$40,\"HV\",IF(L13262>=Calculations!$H$41,\"MV\",IF(L13262>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M13266=\"EV\",1,IF(M13266=\"HV\",2,IF(M13266=\"MV\",3,IF(M13266=\"PS\",4,IF(M13266=\"IL\",5,6)))))","v":6}]
["C4c",0.5238121838299753,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D13284,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G13284,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L13295>=Calculations!$H$39,\"EV\",IF(L13295>=Calculations!$H$40,\"HV\",IF(L13295>=Calculations!$H$41,\"MV\",IF(L13295>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M13299=\"EV\",1,IF(M13299=\"HV\",2,IF(M13299=\"MV\",3,IF(M13299=\"PS\",4,IF(M13299=\"IL\",5,6)))))","v":6}]
["C4a",0.79398691165117774,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D13315,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G13315,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L13323>Calculations!$G$39,\"EV\",IF(L13323>Calculations!$G$40,\"HV\",IF(L13323>Calculations!$G$41,\"MV\",IF(L13323>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.8892390657697139,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D13346,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G13346,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.48183673199735144,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D13347,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G13347,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C3",0.69436800588852865,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D13380,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G13380,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L13390:L13393)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.17814944857970927,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D13409,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G13409,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.92519076891786634},{"$f":"1/M13425","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D13425,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D13425+MATCH(1,INDIRECT(F13425),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13425=2,2,IF(G13425=3,1,IF(G13425=4,0,IF(G13425=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G13425,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G13425+MATCH(1,INDIRECT(I13425),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13425=3,1,IF(J13425=4,0,IF(J13425=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13425>1,IF(M13425=2,IF(B13425<C13425,E13425*N13425,(E13425-1)*N13425),IF(B13425<C13425,E13425*N13425,IF(B13425<2*C13425,(E13425-1)*N13425,(E13425-2)*N13425))),O13425)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2d",3.2894519385447518E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D13445,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G13445,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D1",{"$f":"RAND()","v":0.92444158305114466},{"$f":"1/M13456","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D13456,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D13456+MATCH(1,INDIRECT(F13456),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13456=2,2,IF(G13456=3,1,IF(G13456=4,0,IF(G13456=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G13456,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G13456+MATCH(1,INDIRECT(I13456),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13456=3,1,IF(J13456=4,0,IF(J13456=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13456>1,IF(M13456=2,IF(B13456<C13456,E13456*N13456,(E13456-1)*N13456),IF(B13456<C13456,E13456*N13456,IF(B13456<2*C13456,(E13456-1)*N13456,(E13456-2)*N13456))),O13456)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.31027920045489576,{"$f":"1/M13472","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D13472,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D13472+MATCH(1,INDIRECT(F13472),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G13472,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G13472+MATCH(1,INDIRECT(I13472),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13472>1,IF(M13472=2,IF(B13472<C13472,E13472*N13472,(E13472-1)*N13472),IF(B13472<C13472,E13472*N13472,IF(B13472<2*C13472,(E13472-1)*N13472,(E13472-2)*N13472))),O13472)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.87877759106001252,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D13487,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G13487,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2c",0.27652203668120656,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D13510,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G13510,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C5b",0.16156143878960916,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D13519,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G13519,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.21855776045825936},{"$f":"1/M13534","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D13534=1,3,IF(D13534=2,2,IF(D13534=3,1,IF(D13534=4,0,IF(D13534=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D13534,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D13534+MATCH(1,INDIRECT(F13534),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13534=2,2,IF(G13534=3,1,IF(G13534=4,0,IF(G13534=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G13534,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G13534+MATCH(1,INDIRECT(I13534),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13534=3,1,IF(J13534=4,0,IF(J13534=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13534>1,IF(M13534=2,IF(B13534<C13534,E13534*N13534,H13534*N13534),IF(B13534<C13534,E13534*N13534,IF(B13534<2*C13534,H13534*N13534,K13534*N13534))),O13534)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.21898596850404761,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D13550,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G13550,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C2bii",0.80682853225074069,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D13575,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G13575,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C4c",0.99919877157919867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D13581,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G13581,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M13595,Calculations!$P$22:$U$28,N13596+1,FALSE)","v":"IE"}]
["C4a",0.58526501078747162,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D13612,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G13612,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D4",{"$f":"RAND()","v":0.14578873545462978},{"$f":"1/M13624","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D13624,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D13624+MATCH(1,INDIRECT(F13624),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13624=2,2,IF(G13624=3,1,IF(G13624=4,0,IF(G13624=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G13624,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G13624+MATCH(1,INDIRECT(I13624),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13624=3,1,IF(J13624=4,0,IF(J13624=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13624>1,IF(M13624=2,IF(B13624<C13624,E13624*N13624,(E13624-1)*N13624),IF(B13624<C13624,E13624*N13624,IF(B13624<2*C13624,(E13624-1)*N13624,(E13624-2)*N13624))),O13624)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C3",0.60481180207242191,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D13644,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G13644,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2c",0.69666070353667653,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D13675,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G13675,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D3",{"$f":"RAND()","v":0.4181288659613458},{"$f":"1/M13689","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D13689,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D13689+MATCH(1,INDIRECT(F13689),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13689=2,2,IF(G13689=3,1,IF(G13689=4,0,IF(G13689=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G13689,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G13689+MATCH(1,INDIRECT(I13689),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13689=3,1,IF(J13689=4,0,IF(J13689=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13689>1,IF(M13689=2,IF(B13689<C13689,E13689*N13689,(E13689-1)*N13689),IF(B13689<C13689,E13689*N13689,IF(B13689<2*C13689,(E13689-1)*N13689,(E13689-2)*N13689))),O13689)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2bi",0.94744743401279485,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D13706,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G13706,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.96997093109012877},{"$f":"1/M13722","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D13722,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D13722+MATCH(1,INDIRECT(F13722),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13722=2,2,IF(G13722=3,1,IF(G13722=4,0,IF(G13722=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G13722,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G13722+MATCH(1,INDIRECT(I13722),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13722=3,1,IF(J13722=4,0,IF(J13722=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13722>1,IF(M13722=2,IF(B13722<C13722,E13722*N13722,(E13722-1)*N13722),IF(B13722<C13722,E13722*N13722,IF(B13722<2*C13722,(E13722-1)*N13722,(E13722-2)*N13722))),O13722)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",6.9570498860600516E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D13737,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G13737,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",{"$f":"RAND()","v":0.37193299009563496},{"$f":"1/M13754","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D13754,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D13754+MATCH(1,INDIRECT(F13754),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13754=2,2,IF(G13754=3,1,IF(G13754=4,0,IF(G13754=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G13754,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G13754+MATCH(1,INDIRECT(I13754),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13754=3,1,IF(J13754=4,0,IF(J13754=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13754>1,IF(M13754=2,IF(B13754<C13754,E13754*N13754,(E13754-1)*N13754),IF(B13754<C13754,E13754*N13754,IF(B13754<2*C13754,(E13754-1)*N13754,(E13754-2)*N13754))),O13754)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.91413968270353307,{"$f":"1/M13769","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D13769,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D13769+MATCH(1,INDIRECT(F13769),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G13769,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G13769+MATCH(1,INDIRECT(I13769),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13769>1,IF(M13769=2,IF(B13769<C13769,E13769*N13769,(E13769-1)*N13769),IF(B13769<C13769,E13769*N13769,IF(B13769<2*C13769,(E13769-1)*N13769,(E13769-2)*N13769))),O13769)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.26304395453518414,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D13784,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G13784,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.54954964231863601,{"$f":"1/M13800","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D13800,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D13800+MATCH(1,INDIRECT(F13800),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G13800,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G13800+MATCH(1,INDIRECT(I13800),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13800>1,IF(M13800=2,IF(B13800<C13800,E13800*N13800,(E13800-1)*N13800),IF(B13800<C13800,E13800*N13800,IF(B13800<2*C13800,(E13800-1)*N13800,(E13800-2)*N13800))),O13800)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D1",{"$f":"RAND()","v":0.19628796120094805},{"$f":"1/M13819","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D13819,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D13819+MATCH(1,INDIRECT(F13819),0)","v":{"$error":"#N/A"}},{"$f":"IF(G13819=2,2,IF(G13819=3,1,IF(G13819=4,0,IF(G13819=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G13819,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G13819+MATCH(1,INDIRECT(I13819),0)","v":{"$error":"#N/A"}},{"$f":"IF(J13819=3,1,IF(J13819=4,0,IF(J13819=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M13819>1,IF(M13819=2,IF(B13819<C13819,E13819*N13819,(E13819-1)*N13819),IF(B13819<C13819,E13819*N13819,IF(B13819<2*C13819,(E13819-1)*N13819,(E13819-2)*N13819))),O13819)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B2a",9.7012391393850872E-2,{"$f":"1/M13832","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D13832=1,3,IF(D13832=2,2,IF(D13832=3,1,IF(D13832=4,0,IF(D13832=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D13832,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D13832+MATCH(1,INDIRECT(F13832),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G13832,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G13832+MATCH(1,INDIRECT(I13832),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13832>1,IF(M13832=2,IF(B13832<C13832,E13832*N13832,(E13832-1)*N13832),IF(B13832<C13832,E13832*N13832,IF(B13832<2*C13832,(E13832-1)*N13832,(E13832-2)*N13832))),O13832)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.45747271934102751,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D13847,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G13847,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C1",0.11321436659804807,{"$f":"1/M13868","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D13868,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D13868+MATCH(1,INDIRECT(F13868),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G13868,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G13868+MATCH(1,INDIRECT(I13868),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13868>1,IF(M13868=2,IF(B13868<C13868,E13868*N13868,(E13868-1)*N13868),IF(B13868<C13868,E13868*N13868,IF(B13868<2*C13868,(E13868-1)*N13868,(E13868-2)*N13868))),O13868)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M13892,Calculations!$P$22:$U$28,N13893+1,FALSE)","v":"IE"}]
["C4a",0.55293415399081569,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D13909,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G13909,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L13917>Calculations!$G$39,\"EV\",IF(L13917>Calculations!$G$40,\"HV\",IF(L13917>Calculations!$G$41,\"MV\",IF(L13917>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["B3",0.52353185651643364,{"$f":"1/M13933","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D13933,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D13933+MATCH(1,INDIRECT(F13933),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G13933,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G13933+MATCH(1,INDIRECT(I13933),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13933>1,IF(M13933=2,IF(B13933<C13933,E13933*N13933,(E13933-1)*N13933),IF(B13933<C13933,E13933*N13933,IF(B13933<2*C13933,(E13933-1)*N13933,(E13933-2)*N13933))),O13933)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C4a",0.66584825440763695,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D13942,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G13942,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.6969160758521038,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D13972,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G13972,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["B2b",0.54440037399290264,{"$f":"1/M13998","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D13998,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D13998+MATCH(1,INDIRECT(F13998),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G13998,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G13998+MATCH(1,INDIRECT(I13998),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M13998>1,IF(M13998=2,IF(B13998<C13998,E13998*N13998,(E13998-1)*N13998),IF(B13998<C13998,E13998*N13998,IF(B13998<2*C13998,(E13998-1)*N13998,(E13998-2)*N13998))),O13998)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C2bii",8.5340643154471207E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D14004,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G14004,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.28380970100276448},{"$f":"1/M14019","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D14019,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D14019+MATCH(1,INDIRECT(F14019),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14019=2,2,IF(G14019=3,1,IF(G14019=4,0,IF(G14019=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G14019,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G14019+MATCH(1,INDIRECT(I14019),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14019=3,1,IF(J14019=4,0,IF(J14019=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14019>1,IF(M14019=2,IF(B14019<C14019,E14019*N14019,(E14019-1)*N14019),IF(B14019<C14019,E14019*N14019,IF(B14019<2*C14019,(E14019-1)*N14019,(E14019-2)*N14019))),O14019)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",2.6528334759776673E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D14035,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G14035,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["B2a",0.65094639207118288,{"$f":"1/M14063","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D14063=1,3,IF(D14063=2,2,IF(D14063=3,1,IF(D14063=4,0,IF(D14063=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D14063,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D14063+MATCH(1,INDIRECT(F14063),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G14063,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G14063+MATCH(1,INDIRECT(I14063),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14063>1,IF(M14063=2,IF(B14063<C14063,E14063*N14063,(E14063-1)*N14063),IF(B14063<C14063,E14063*N14063,IF(B14063<2*C14063,(E14063-1)*N14063,(E14063-2)*N14063))),O14063)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2ai",0.8084521605242172,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D14067,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G14067,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L14062:L14081)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.3866815127122375,{"$f":"1/M14097","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D14097,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D14097+MATCH(1,INDIRECT(F14097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G14097,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G14097+MATCH(1,INDIRECT(I14097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14097>1,IF(M14097=2,IF(B14097<C14097,E14097*N14097,(E14097-1)*N14097),IF(B14097<C14097,E14097*N14097,IF(B14097<2*C14097,(E14097-1)*N14097,(E14097-2)*N14097))),O14097)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.64090602336321278,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D14112,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G14112,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B2a",0.93119600733772923,{"$f":"1/M14129","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D14129=1,3,IF(D14129=2,2,IF(D14129=3,1,IF(D14129=4,0,IF(D14129=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D14129,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D14129+MATCH(1,INDIRECT(F14129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G14129,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G14129+MATCH(1,INDIRECT(I14129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14129>1,IF(M14129=2,IF(B14129<C14129,E14129*N14129,(E14129-1)*N14129),IF(B14129<C14129,E14129*N14129,IF(B14129<2*C14129,(E14129-1)*N14129,(E14129-2)*N14129))),O14129)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.31842858840331723,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D14145,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G14145,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4e",0.94341173704700021,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D14177,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G14177,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.17352347732763107,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D14207,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G14207,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L14214>Calculations!$G$39,\"EV\",IF(L14214>Calculations!$G$40,\"HV\",IF(L14214>Calculations!$G$41,\"MV\",IF(L14214>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4d",0.18268993640999742,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D14242,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G14242,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.38781206931950896,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D14270,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G14270,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L14281:L14284)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4c",0.42519832696491311,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D14307,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G14307,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["D4",{"$f":"RAND()","v":0.61106718497393731},{"$f":"1/M14317","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D14317,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D14317+MATCH(1,INDIRECT(F14317),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14317=2,2,IF(G14317=3,1,IF(G14317=4,0,IF(G14317=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G14317,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G14317+MATCH(1,INDIRECT(I14317),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14317=3,1,IF(J14317=4,0,IF(J14317=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14317>1,IF(M14317=2,IF(B14317<C14317,E14317*N14317,(E14317-1)*N14317),IF(B14317<C14317,E14317*N14317,IF(B14317<2*C14317,(E14317-1)*N14317,(E14317-2)*N14317))),O14317)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.82363578486748845,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D14332,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G14332,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.99039543485047521},{"$f":"1/M14348","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D14348,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D14348+MATCH(1,INDIRECT(F14348),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14348=2,2,IF(G14348=3,1,IF(G14348=4,0,IF(G14348=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G14348,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G14348+MATCH(1,INDIRECT(I14348),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14348=3,1,IF(J14348=4,0,IF(J14348=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14348>1,IF(M14348=2,IF(B14348<C14348,E14348*N14348,(E14348-1)*N14348),IF(B14348<C14348,E14348*N14348,IF(B14348<2*C14348,(E14348-1)*N14348,(E14348-2)*N14348))),O14348)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M14354,Calculations!$P$22:$U$28,N14355+1,FALSE)","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L14359:L14378)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.60331377696216748,{"$f":"1/M14395","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D14395,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D14395+MATCH(1,INDIRECT(F14395),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G14395,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G14395+MATCH(1,INDIRECT(I14395),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14395>1,IF(M14395=2,IF(B14395<C14395,E14395*N14395,(E14395-1)*N14395),IF(B14395<C14395,E14395*N14395,IF(B14395<2*C14395,(E14395-1)*N14395,(E14395-2)*N14395))),O14395)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.34179219154611873,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D14410,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G14410,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L14417>=Calculations!$H$39,\"EV\",IF(L14417>=Calculations!$H$40,\"HV\",IF(L14417>=Calculations!$H$41,\"MV\",IF(L14417>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M14421=\"EV\",1,IF(M14421=\"HV\",2,IF(M14421=\"MV\",3,IF(M14421=\"PS\",4,IF(M14421=\"IL\",5,6)))))","v":6}]
["C5a",0.95225051182973419,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D14442,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G14442,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.48183552725374057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D14473,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G14473,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L14478>Calculations!$G$39,\"EV\",IF(L14478>Calculations!$G$40,\"HV\",IF(L14478>Calculations!$G$41,\"MV\",IF(L14478>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",0.71482945347253202,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D14504,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G14504,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L14516>=Calculations!$H$39,\"EV\",IF(L14516>=Calculations!$H$40,\"HV\",IF(L14516>=Calculations!$H$41,\"MV\",IF(L14516>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M14520=\"EV\",1,IF(M14520=\"HV\",2,IF(M14520=\"MV\",3,IF(M14520=\"PS\",4,IF(M14520=\"IL\",5,6)))))","v":6}]
["C3",0.19933876769371917,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D14535,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G14535,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L14544>Calculations!$G$39,\"EV\",IF(L14544>Calculations!$G$40,\"HV\",IF(L14544>Calculations!$G$41,\"MV\",IF(L14544>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.79393367486532762,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D14567,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G14567,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2d",0.17893514845620839,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D14600,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G14600,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D4",{"$f":"RAND()","v":0.10225612790227689},{"$f":"1/M14614","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D14614,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D14614+MATCH(1,INDIRECT(F14614),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14614=2,2,IF(G14614=3,1,IF(G14614=4,0,IF(G14614=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G14614,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G14614+MATCH(1,INDIRECT(I14614),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14614=3,1,IF(J14614=4,0,IF(J14614=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14614>1,IF(M14614=2,IF(B14614<C14614,E14614*N14614,(E14614-1)*N14614),IF(B14614<C14614,E14614*N14614,IF(B14614<2*C14614,(E14614-1)*N14614,(E14614-2)*N14614))),O14614)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.66333494378527724,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D14630,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G14630,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.80703050311037783},{"$f":"1/M14645","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D14645,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D14645+MATCH(1,INDIRECT(F14645),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14645=2,2,IF(G14645=3,1,IF(G14645=4,0,IF(G14645=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G14645,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G14645+MATCH(1,INDIRECT(I14645),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14645=3,1,IF(J14645=4,0,IF(J14645=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14645>1,IF(M14645=2,IF(B14645<C14645,E14645*N14645,(E14645-1)*N14645),IF(B14645<C14645,E14645*N14645,IF(B14645<2*C14645,(E14645-1)*N14645,(E14645-2)*N14645))),O14645)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2c",0.9478704078810497,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D14665,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G14665,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D1",{"$f":"RAND()","v":0.29996896283599828},{"$f":"1/M14677","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D14677,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D14677+MATCH(1,INDIRECT(F14677),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14677=2,2,IF(G14677=3,1,IF(G14677=4,0,IF(G14677=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G14677,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G14677+MATCH(1,INDIRECT(I14677),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14677=3,1,IF(J14677=4,0,IF(J14677=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14677>1,IF(M14677=2,IF(B14677<C14677,E14677*N14677,(E14677-1)*N14677),IF(B14677<C14677,E14677*N14677,IF(B14677<2*C14677,(E14677-1)*N14677,(E14677-2)*N14677))),O14677)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",4.040165547761243E-2,{"$f":"1/M14692","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D14692,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D14692+MATCH(1,INDIRECT(F14692),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G14692,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G14692+MATCH(1,INDIRECT(I14692),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14692>1,IF(M14692=2,IF(B14692<C14692,E14692*N14692,(E14692-1)*N14692),IF(B14692<C14692,E14692*N14692,IF(B14692<2*C14692,(E14692-1)*N14692,(E14692-2)*N14692))),O14692)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.34281942075980842,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D14708,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G14708,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2bii",0.12422711839340617,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D14730,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G14730,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C5a",0.97670090359959316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D14739,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G14739,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.1455584907067996},{"$f":"1/M14755","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D14755=1,3,IF(D14755=2,2,IF(D14755=3,1,IF(D14755=4,0,IF(D14755=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D14755,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D14755+MATCH(1,INDIRECT(F14755),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14755=2,2,IF(G14755=3,1,IF(G14755=4,0,IF(G14755=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G14755,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G14755+MATCH(1,INDIRECT(I14755),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14755=3,1,IF(J14755=4,0,IF(J14755=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14755>1,IF(M14755=2,IF(B14755<C14755,E14755*N14755,H14755*N14755),IF(B14755<C14755,E14755*N14755,IF(B14755<2*C14755,H14755*N14755,K14755*N14755))),O14755)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.72545708213626758,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D14770,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G14770,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2bi",0.50698795270602059,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D14795,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G14795,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C4c",0.91753020349761372,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D14802,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G14802,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L14813>=Calculations!$H$39,\"EV\",IF(L14813>=Calculations!$H$40,\"HV\",IF(L14813>=Calculations!$H$41,\"MV\",IF(L14813>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M14817=\"EV\",1,IF(M14817=\"HV\",2,IF(M14817=\"MV\",3,IF(M14817=\"PS\",4,IF(M14817=\"IL\",5,6)))))","v":6}]
["C4a",0.196449561987457,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D14833,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G14833,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D3",{"$f":"RAND()","v":0.66710335000206633},{"$f":"1/M14844","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D14844,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D14844+MATCH(1,INDIRECT(F14844),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14844=2,2,IF(G14844=3,1,IF(G14844=4,0,IF(G14844=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G14844,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G14844+MATCH(1,INDIRECT(I14844),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14844=3,1,IF(J14844=4,0,IF(J14844=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14844>1,IF(M14844=2,IF(B14844<C14844,E14844*N14844,(E14844-1)*N14844),IF(B14844<C14844,E14844*N14844,IF(B14844<2*C14844,(E14844-1)*N14844,(E14844-2)*N14844))),O14844)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2d",0.3630218843971682,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D14864,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G14864,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2bii",0.26275873942755223,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D14895,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G14895,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D2",{"$f":"RAND()","v":0.37464420548997679},{"$f":"1/M14909","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D14909,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D14909+MATCH(1,INDIRECT(F14909),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14909=2,2,IF(G14909=3,1,IF(G14909=4,0,IF(G14909=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G14909,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G14909+MATCH(1,INDIRECT(I14909),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14909=3,1,IF(J14909=4,0,IF(J14909=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14909>1,IF(M14909=2,IF(B14909<C14909,E14909*N14909,(E14909-1)*N14909),IF(B14909<C14909,E14909*N14909,IF(B14909<2*C14909,(E14909-1)*N14909,(E14909-2)*N14909))),O14909)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bi",0.54383461375399766,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D14927,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G14927,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.25010922086284426},{"$f":"1/M14942","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D14942,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D14942+MATCH(1,INDIRECT(F14942),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14942=2,2,IF(G14942=3,1,IF(G14942=4,0,IF(G14942=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G14942,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G14942+MATCH(1,INDIRECT(I14942),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14942=3,1,IF(J14942=4,0,IF(J14942=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14942>1,IF(M14942=2,IF(B14942<C14942,E14942*N14942,(E14942-1)*N14942),IF(B14942<C14942,E14942*N14942,IF(B14942<2*C14942,(E14942-1)*N14942,(E14942-2)*N14942))),O14942)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.12123703844437406,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D14958,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G14958,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.93638155571071302},{"$f":"1/M14974","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D14974,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D14974+MATCH(1,INDIRECT(F14974),0)","v":{"$error":"#N/A"}},{"$f":"IF(G14974=2,2,IF(G14974=3,1,IF(G14974=4,0,IF(G14974=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G14974,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G14974+MATCH(1,INDIRECT(I14974),0)","v":{"$error":"#N/A"}},{"$f":"IF(J14974=3,1,IF(J14974=4,0,IF(J14974=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M14974>1,IF(M14974=2,IF(B14974<C14974,E14974*N14974,(E14974-1)*N14974),IF(B14974<C14974,E14974*N14974,IF(B14974<2*C14974,(E14974-1)*N14974,(E14974-2)*N14974))),O14974)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.13905295047862076,{"$f":"1/M14990","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D14990,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D14990+MATCH(1,INDIRECT(F14990),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G14990,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G14990+MATCH(1,INDIRECT(I14990),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M14990>1,IF(M14990=2,IF(B14990<C14990,E14990*N14990,(E14990-1)*N14990),IF(B14990<C14990,E14990*N14990,IF(B14990<2*C14990,(E14990-1)*N14990,(E14990-2)*N14990))),O14990)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",3.4092387831763937E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D15005,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G15005,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.53975906786071848,{"$f":"1/M15020","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D15020=1,3,IF(D15020=2,2,IF(D15020=3,1,IF(D15020=4,0,IF(D15020=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D15020,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D15020+MATCH(1,INDIRECT(F15020),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G15020,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G15020+MATCH(1,INDIRECT(I15020),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15020>1,IF(M15020=2,IF(B15020<C15020,E15020*N15020,(E15020-1)*N15020),IF(B15020<C15020,E15020*N15020,IF(B15020<2*C15020,(E15020-1)*N15020,(E15020-2)*N15020))),O15020)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15019:L15038)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.70949379258577105},{"$f":"1/M15052","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D15052=1,3,IF(D15052=2,2,IF(D15052=3,1,IF(D15052=4,0,IF(D15052=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D15052,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D15052+MATCH(1,INDIRECT(F15052),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15052=2,2,IF(G15052=3,1,IF(G15052=4,0,IF(G15052=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G15052,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G15052+MATCH(1,INDIRECT(I15052),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15052=3,1,IF(J15052=4,0,IF(J15052=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15052>1,IF(M15052=2,IF(B15052<C15052,E15052*N15052,H15052*N15052),IF(B15052<C15052,E15052*N15052,IF(B15052<2*C15052,H15052*N15052,K15052*N15052))),O15052)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.46718326243288022,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D15067,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G15067,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["B3",0.95763557291511314,{"$f":"1/M15088","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D15088,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D15088+MATCH(1,INDIRECT(F15088),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G15088,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G15088+MATCH(1,INDIRECT(I15088),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15088>1,IF(M15088=2,IF(B15088<C15088,E15088*N15088,(E15088-1)*N15088),IF(B15088<C15088,E15088*N15088,IF(B15088<2*C15088,(E15088-1)*N15088,(E15088-2)*N15088))),O15088)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M15113,Calculations!$P$22:$U$28,N15114+1,FALSE)","v":"IE"}]
["C4a",0.76225316677240296,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D15130,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G15130,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B2b",0.67863210554143638,{"$f":"1/M15153","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D15153,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D15153+MATCH(1,INDIRECT(F15153),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G15153,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G15153+MATCH(1,INDIRECT(I15153),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15153>1,IF(M15153=2,IF(B15153<C15153,E15153*N15153,(E15153-1)*N15153),IF(B15153<C15153,E15153*N15153,IF(B15153<2*C15153,(E15153-1)*N15153,(E15153-2)*N15153))),O15153)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C3",0.57775785807904323,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D15162,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G15162,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.46804222189865341,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D15193,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G15193,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["B2a",0.6407179766622344,{"$f":"1/M15218","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D15218=1,3,IF(D15218=2,2,IF(D15218=3,1,IF(D15218=4,0,IF(D15218=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D15218,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D15218+MATCH(1,INDIRECT(F15218),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G15218,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G15218+MATCH(1,INDIRECT(I15218),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15218>1,IF(M15218=2,IF(B15218<C15218,E15218*N15218,(E15218-1)*N15218),IF(B15218<C15218,E15218*N15218,IF(B15218<2*C15218,(E15218-1)*N15218,(E15218-2)*N15218))),O15218)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2bii",0.69646019100666512,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D15225,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G15225,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.84582818375743263},{"$f":"1/M15240","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D15240,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D15240+MATCH(1,INDIRECT(F15240),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15240=2,2,IF(G15240=3,1,IF(G15240=4,0,IF(G15240=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G15240,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G15240+MATCH(1,INDIRECT(I15240),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15240=3,1,IF(J15240=4,0,IF(J15240=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15240>1,IF(M15240=2,IF(B15240<C15240,E15240*N15240,(E15240-1)*N15240),IF(B15240<C15240,E15240*N15240,IF(B15240<2*C15240,(E15240-1)*N15240,(E15240-2)*N15240))),O15240)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",8.8443182091625383E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D15255,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G15255,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["B1",{"$f":"RAND()","v":0.48907915007730485},{"$f":"1/M15283","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D15283=1,3,IF(D15283=2,2,IF(D15283=3,1,IF(D15283=4,0,IF(D15283=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D15283,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D15283+MATCH(1,INDIRECT(F15283),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15283=2,2,IF(G15283=3,1,IF(G15283=4,0,IF(G15283=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G15283,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G15283+MATCH(1,INDIRECT(I15283),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15283=3,1,IF(J15283=4,0,IF(J15283=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15283>1,IF(M15283=2,IF(B15283<C15283,E15283*N15283,H15283*N15283),IF(B15283<C15283,E15283*N15283,IF(B15283<2*C15283,H15283*N15283,K15283*N15283))),O15283)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C1",0.531134659145581,{"$f":"1/M15287","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D15287,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D15287+MATCH(1,INDIRECT(F15287),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G15287,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G15287+MATCH(1,INDIRECT(I15287),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15287>1,IF(M15287=2,IF(B15287<C15287,E15287*N15287,(E15287-1)*N15287),IF(B15287<C15287,E15287*N15287,IF(B15287<2*C15287,(E15287-1)*N15287,(E15287-2)*N15287))),O15287)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15283:L15302)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.29396580990045906,{"$f":"1/M15318","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D15318,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D15318+MATCH(1,INDIRECT(F15318),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G15318,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G15318+MATCH(1,INDIRECT(I15318),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15318>1,IF(M15318=2,IF(B15318<C15318,E15318*N15318,(E15318-1)*N15318),IF(B15318<C15318,E15318*N15318,IF(B15318<2*C15318,(E15318-1)*N15318,(E15318-2)*N15318))),O15318)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C4e",0.8601181547733473,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D15332,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G15332,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["B2a",0.53758389806883322,{"$f":"1/M15350","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D15350=1,3,IF(D15350=2,2,IF(D15350=3,1,IF(D15350=4,0,IF(D15350=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D15350,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D15350+MATCH(1,INDIRECT(F15350),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G15350,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G15350+MATCH(1,INDIRECT(I15350),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15350>1,IF(M15350=2,IF(B15350<C15350,E15350*N15350,(E15350-1)*N15350),IF(B15350<C15350,E15350*N15350,IF(B15350<2*C15350,(E15350-1)*N15350,(E15350-2)*N15350))),O15350)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.15881778471693087,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D15365,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G15365,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.71446951573833806,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D15397,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G15397,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M15410,Calculations!$P$22:$U$28,N15411+1,FALSE)","v":"IE"}]
["C4b",0.89535816987838324,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D15428,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G15428,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L15435>Calculations!$G$39,\"EV\",IF(L15435>Calculations!$G$40,\"HV\",IF(L15435>Calculations!$G$41,\"MV\",IF(L15435>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4c",0.54927249937857225,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D15462,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G15462,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.91860592599808699,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D15490,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G15490,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15502:L15505)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4b",0.94387326725046472,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D15527,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G15527,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["D3",{"$f":"RAND()","v":0.23559250755280736},{"$f":"1/M15537","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D15537,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D15537+MATCH(1,INDIRECT(F15537),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15537=2,2,IF(G15537=3,1,IF(G15537=4,0,IF(G15537=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G15537,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G15537+MATCH(1,INDIRECT(I15537),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15537=3,1,IF(J15537=4,0,IF(J15537=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15537>1,IF(M15537=2,IF(B15537<C15537,E15537*N15537,(E15537-1)*N15537),IF(B15537<C15537,E15537*N15537,IF(B15537<2*C15537,(E15537-1)*N15537,(E15537-2)*N15537))),O15537)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.80497130281314211,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D15553,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G15553,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.32664483712579451},{"$f":"1/M15568","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D15568,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D15568+MATCH(1,INDIRECT(F15568),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15568=2,2,IF(G15568=3,1,IF(G15568=4,0,IF(G15568=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G15568,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G15568+MATCH(1,INDIRECT(I15568),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15568=3,1,IF(J15568=4,0,IF(J15568=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15568>1,IF(M15568=2,IF(B15568<C15568,E15568*N15568,(E15568-1)*N15568),IF(B15568<C15568,E15568*N15568,IF(B15568<2*C15568,(E15568-1)*N15568,(E15568-2)*N15568))),O15568)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L15572>=Calculations!$H$39,\"EV\",IF(L15572>=Calculations!$H$40,\"HV\",IF(L15572>=Calculations!$H$41,\"MV\",IF(L15572>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M15576=\"EV\",1,IF(M15576=\"HV\",2,IF(M15576=\"MV\",3,IF(M15576=\"PS\",4,IF(M15576=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15580:L15599)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.89909102791184592,{"$f":"1/M15615","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D15615,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D15615+MATCH(1,INDIRECT(F15615),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G15615,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G15615+MATCH(1,INDIRECT(I15615),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15615>1,IF(M15615=2,IF(B15615<C15615,E15615*N15615,(E15615-1)*N15615),IF(B15615<C15615,E15615*N15615,IF(B15615<2*C15615,(E15615-1)*N15615,(E15615-2)*N15615))),O15615)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.31973280085822642,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D15631,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G15631,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L15633>Calculations!$G$39,\"EV\",IF(L15633>Calculations!$G$40,\"HV\",IF(L15633>Calculations!$G$41,\"MV\",IF(L15633>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4e",0.34248033214788032,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D15662,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G15662,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.61584089086593963,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D15693,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G15693,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4b",3.9421908852182663E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D15725,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G15725,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L15732>Calculations!$G$39,\"EV\",IF(L15732>Calculations!$G$40,\"HV\",IF(L15732>Calculations!$G$41,\"MV\",IF(L15732>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L15737>=Calculations!$H$39,\"EV\",IF(L15737>=Calculations!$H$40,\"HV\",IF(L15737>=Calculations!$H$41,\"MV\",IF(L15737>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M15741=\"EV\",1,IF(M15741=\"HV\",2,IF(M15741=\"MV\",3,IF(M15741=\"PS\",4,IF(M15741=\"IL\",5,6)))))","v":6}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.91033147653101554,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D15788,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G15788,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15799:L15802)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2c",0.96255350361036074,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D15820,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G15820,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.76463909917044959},{"$f":"1/M15835","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D15835,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D15835+MATCH(1,INDIRECT(F15835),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15835=2,2,IF(G15835=3,1,IF(G15835=4,0,IF(G15835=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G15835,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G15835+MATCH(1,INDIRECT(I15835),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15835=3,1,IF(J15835=4,0,IF(J15835=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15835>1,IF(M15835=2,IF(B15835<C15835,E15835*N15835,(E15835-1)*N15835),IF(B15835<C15835,E15835*N15835,IF(B15835<2*C15835,(E15835-1)*N15835,(E15835-2)*N15835))),O15835)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.39742149633941737,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D15850,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G15850,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":6.5729084680181793E-2},{"$f":"1/M15866","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D15866,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D15866+MATCH(1,INDIRECT(F15866),0)","v":{"$error":"#N/A"}},{"$f":"IF(G15866=2,2,IF(G15866=3,1,IF(G15866=4,0,IF(G15866=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G15866,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G15866+MATCH(1,INDIRECT(I15866),0)","v":{"$error":"#N/A"}},{"$f":"IF(J15866=3,1,IF(J15866=4,0,IF(J15866=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M15866>1,IF(M15866=2,IF(B15866<C15866,E15866*N15866,(E15866-1)*N15866),IF(B15866<C15866,E15866*N15866,IF(B15866<2*C15866,(E15866-1)*N15866,(E15866-2)*N15866))),O15866)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bii",0.16595037592484663,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D15885,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G15885,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15877:L15896)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.70386457309843942,{"$f":"1/M15913","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D15913,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D15913+MATCH(1,INDIRECT(F15913),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G15913,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G15913+MATCH(1,INDIRECT(I15913),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M15913>1,IF(M15913=2,IF(B15913<C15913,E15913*N15913,(E15913-1)*N15913),IF(B15913<C15913,E15913*N15913,IF(B15913<2*C15913,(E15913-1)*N15913,(E15913-2)*N15913))),O15913)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.93133344723055356,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D15928,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G15928,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2bi",0.86670588627493772,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D15950,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G15950,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C5a",0.72801409953114238,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D15960,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G15960,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.23301212278924754,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D15991,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G15991,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2aii",0.29052084589891114,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D16015,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G16015,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4c",5.6435546399801972E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D16023,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G16023,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L16034>=Calculations!$H$39,\"EV\",IF(L16034>=Calculations!$H$40,\"HV\",IF(L16034>=Calculations!$H$41,\"MV\",IF(L16034>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M16038=\"EV\",1,IF(M16038=\"HV\",2,IF(M16038=\"MV\",3,IF(M16038=\"PS\",4,IF(M16038=\"IL\",5,6)))))","v":6}]
["C3",0.13760702395140001,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D16053,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G16053,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",{"$f":"RAND()","v":0.95053890204445313},{"$f":"1/M16064","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D16064,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D16064+MATCH(1,INDIRECT(F16064),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16064=2,2,IF(G16064=3,1,IF(G16064=4,0,IF(G16064=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G16064,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G16064+MATCH(1,INDIRECT(I16064),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16064=3,1,IF(J16064=4,0,IF(J16064=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16064>1,IF(M16064=2,IF(B16064<C16064,E16064*N16064,(E16064-1)*N16064),IF(B16064<C16064,E16064*N16064,IF(B16064<2*C16064,(E16064-1)*N16064,(E16064-2)*N16064))),O16064)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2d",0.70694669390076037,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D16085,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G16085,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L16096:L16099)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.43791200524354046,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D16116,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G16116,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D1",{"$f":"RAND()","v":0.8824428766342205},{"$f":"1/M16129","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D16129,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D16129+MATCH(1,INDIRECT(F16129),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16129=2,2,IF(G16129=3,1,IF(G16129=4,0,IF(G16129=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G16129,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G16129+MATCH(1,INDIRECT(I16129),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16129=3,1,IF(J16129=4,0,IF(J16129=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16129>1,IF(M16129=2,IF(B16129<C16129,E16129*N16129,(E16129-1)*N16129),IF(B16129<C16129,E16129*N16129,IF(B16129<2*C16129,(E16129-1)*N16129,(E16129-2)*N16129))),O16129)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2bi",0.45143624205956823,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D16148,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G16148,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.36623922814330068},{"$f":"1/M16163","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D16163,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D16163+MATCH(1,INDIRECT(F16163),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16163=2,2,IF(G16163=3,1,IF(G16163=4,0,IF(G16163=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G16163,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G16163+MATCH(1,INDIRECT(I16163),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16163=3,1,IF(J16163=4,0,IF(J16163=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16163>1,IF(M16163=2,IF(B16163<C16163,E16163*N16163,(E16163-1)*N16163),IF(B16163<C16163,E16163*N16163,IF(B16163<2*C16163,(E16163-1)*N16163,(E16163-2)*N16163))),O16163)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.48447265316933741,{"$f":"1/M16178","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D16178,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D16178+MATCH(1,INDIRECT(F16178),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G16178,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G16178+MATCH(1,INDIRECT(I16178),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16178>1,IF(M16178=2,IF(B16178<C16178,E16178*N16178,(E16178-1)*N16178),IF(B16178<C16178,E16178*N16178,IF(B16178<2*C16178,(E16178-1)*N16178,(E16178-2)*N16178))),O16178)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L16174:L16193)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.11201435444580987,{"$f":"1/M16210","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D16210,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D16210+MATCH(1,INDIRECT(F16210),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G16210,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G16210+MATCH(1,INDIRECT(I16210),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16210>1,IF(M16210=2,IF(B16210<C16210,E16210*N16210,(E16210-1)*N16210),IF(B16210<C16210,E16210*N16210,IF(B16210<2*C16210,(E16210-1)*N16210,(E16210-2)*N16210))),O16210)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.83150740616933383,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D16225,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G16225,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.36355350497380112,{"$f":"1/M16241","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D16241=1,3,IF(D16241=2,2,IF(D16241=3,1,IF(D16241=4,0,IF(D16241=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D16241,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D16241+MATCH(1,INDIRECT(F16241),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G16241,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G16241+MATCH(1,INDIRECT(I16241),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16241>1,IF(M16241=2,IF(B16241<C16241,E16241*N16241,(E16241-1)*N16241),IF(B16241<C16241,E16241*N16241,IF(B16241<2*C16241,(E16241-1)*N16241,(E16241-2)*N16241))),O16241)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C6",0.11625265269963081,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D16259,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G16259,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B1",{"$f":"RAND()","v":0.71195738037888723},{"$f":"1/M16273","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D16273=1,3,IF(D16273=2,2,IF(D16273=3,1,IF(D16273=4,0,IF(D16273=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D16273,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D16273+MATCH(1,INDIRECT(F16273),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16273=2,2,IF(G16273=3,1,IF(G16273=4,0,IF(G16273=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G16273,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G16273+MATCH(1,INDIRECT(I16273),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16273=3,1,IF(J16273=4,0,IF(J16273=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16273>1,IF(M16273=2,IF(B16273<C16273,E16273*N16273,H16273*N16273),IF(B16273<C16273,E16273*N16273,IF(B16273<2*C16273,H16273*N16273,K16273*N16273))),O16273)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.52683210402725089,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D16288,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G16288,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M16301,Calculations!$P$22:$U$28,N16302+1,FALSE)","v":"IE"}]
["B2b",0.17543764873943646,{"$f":"1/M16308","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D16308,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D16308+MATCH(1,INDIRECT(F16308),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G16308,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G16308+MATCH(1,INDIRECT(I16308),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16308>1,IF(M16308=2,IF(B16308<C16308,E16308*N16308,(E16308-1)*N16308),IF(B16308<C16308,E16308*N16308,IF(B16308<2*C16308,(E16308-1)*N16308,(E16308-2)*N16308))),O16308)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L16331>=Calculations!$H$39,\"EV\",IF(L16331>=Calculations!$H$40,\"HV\",IF(L16331>=Calculations!$H$41,\"MV\",IF(L16331>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M16335=\"EV\",1,IF(M16335=\"HV\",2,IF(M16335=\"MV\",3,IF(M16335=\"PS\",4,IF(M16335=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M16334,Calculations!$P$22:$U$28,N16335+1,FALSE)","v":"IE"}]
["C4a",0.47640631958097457,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D16351,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G16351,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["B2a",0.88762367039243084,{"$f":"1/M16373","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D16373=1,3,IF(D16373=2,2,IF(D16373=3,1,IF(D16373=4,0,IF(D16373=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D16373,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D16373+MATCH(1,INDIRECT(F16373),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G16373,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G16373+MATCH(1,INDIRECT(I16373),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16373>1,IF(M16373=2,IF(B16373<C16373,E16373*N16373,(E16373-1)*N16373),IF(B16373<C16373,E16373*N16373,IF(B16373<2*C16373,(E16373-1)*N16373,(E16373-2)*N16373))),O16373)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C3",0.14414536456542071,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D16383,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G16383,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",0.99825224558343628,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D16413,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G16413,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["B1",{"$f":"RAND()","v":0.94719209770384871},{"$f":"1/M16438","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D16438=1,3,IF(D16438=2,2,IF(D16438=3,1,IF(D16438=4,0,IF(D16438=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D16438,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D16438+MATCH(1,INDIRECT(F16438),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16438=2,2,IF(G16438=3,1,IF(G16438=4,0,IF(G16438=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G16438,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G16438+MATCH(1,INDIRECT(I16438),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16438=3,1,IF(J16438=4,0,IF(J16438=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16438>1,IF(M16438=2,IF(B16438<C16438,E16438*N16438,H16438*N16438),IF(B16438<C16438,E16438*N16438,IF(B16438<2*C16438,H16438*N16438,K16438*N16438))),O16438)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bi",0.76397159140243565,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D16445,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G16445,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":3.7786690187085914E-2},{"$f":"1/M16461","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D16461,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D16461+MATCH(1,INDIRECT(F16461),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16461=2,2,IF(G16461=3,1,IF(G16461=4,0,IF(G16461=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G16461,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G16461+MATCH(1,INDIRECT(I16461),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16461=3,1,IF(J16461=4,0,IF(J16461=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16461>1,IF(M16461=2,IF(B16461<C16461,E16461*N16461,(E16461-1)*N16461),IF(B16461<C16461,E16461*N16461,IF(B16461<2*C16461,(E16461-1)*N16461,(E16461-2)*N16461))),O16461)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.72785573613950516,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D16476,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G16476,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C1",0.58182326651172733,{"$f":"1/M16508","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D16508,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D16508+MATCH(1,INDIRECT(F16508),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G16508,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G16508+MATCH(1,INDIRECT(I16508),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16508>1,IF(M16508=2,IF(B16508<C16508,E16508*N16508,(E16508-1)*N16508),IF(B16508<C16508,E16508*N16508,IF(B16508<2*C16508,(E16508-1)*N16508,(E16508-2)*N16508))),O16508)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",5.3509378859574519E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D16523,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G16523,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.76702467047500356,{"$f":"1/M16539","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D16539,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D16539+MATCH(1,INDIRECT(F16539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G16539,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G16539+MATCH(1,INDIRECT(I16539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M16539>1,IF(M16539=2,IF(B16539<C16539,E16539*N16539,(E16539-1)*N16539),IF(B16539<C16539,E16539*N16539,IF(B16539<2*C16539,(E16539-1)*N16539,(E16539-2)*N16539))),O16539)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C4d",0.35160464974951255,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D16552,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G16552,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["B1",{"$f":"RAND()","v":0.27589822378529782},{"$f":"1/M16570","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D16570=1,3,IF(D16570=2,2,IF(D16570=3,1,IF(D16570=4,0,IF(D16570=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D16570,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D16570+MATCH(1,INDIRECT(F16570),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16570=2,2,IF(G16570=3,1,IF(G16570=4,0,IF(G16570=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G16570,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G16570+MATCH(1,INDIRECT(I16570),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16570=3,1,IF(J16570=4,0,IF(J16570=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16570>1,IF(M16570=2,IF(B16570<C16570,E16570*N16570,H16570*N16570),IF(B16570<C16570,E16570*N16570,IF(B16570<2*C16570,H16570*N16570,K16570*N16570))),O16570)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.85236074226042702,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D16586,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G16586,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.93440694268767355,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D16617,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G16617,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M16631,Calculations!$P$22:$U$28,N16632+1,FALSE)","v":"IE"}]
["C4a",0.95101330883084445,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D16648,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G16648,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L16656>Calculations!$G$39,\"EV\",IF(L16656>Calculations!$G$40,\"HV\",IF(L16656>Calculations!$G$41,\"MV\",IF(L16656>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",0.28055605341462697,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D16682,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G16682,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C2c",8.2438525036176991E-4,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D16711,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G16711,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":3.5551665561481705E-2},{"$f":"1/M16726","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D16726,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D16726+MATCH(1,INDIRECT(F16726),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16726=2,2,IF(G16726=3,1,IF(G16726=4,0,IF(G16726=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G16726,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G16726+MATCH(1,INDIRECT(I16726),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16726=3,1,IF(J16726=4,0,IF(J16726=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16726>1,IF(M16726=2,IF(B16726<C16726,E16726*N16726,(E16726-1)*N16726),IF(B16726<C16726,E16726*N16726,IF(B16726<2*C16726,(E16726-1)*N16726,(E16726-2)*N16726))),O16726)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4a",0.84401109300925903,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D16747,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G16747,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D3",{"$f":"RAND()","v":0.71887753663848875},{"$f":"1/M16758","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D16758,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D16758+MATCH(1,INDIRECT(F16758),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16758=2,2,IF(G16758=3,1,IF(G16758=4,0,IF(G16758=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G16758,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G16758+MATCH(1,INDIRECT(I16758),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16758=3,1,IF(J16758=4,0,IF(J16758=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16758>1,IF(M16758=2,IF(B16758<C16758,E16758*N16758,(E16758-1)*N16758),IF(B16758<C16758,E16758*N16758,IF(B16758<2*C16758,(E16758-1)*N16758,(E16758-2)*N16758))),O16758)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.93489745627931053,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D16773,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G16773,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.40416921981733189},{"$f":"1/M16789","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D16789,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D16789+MATCH(1,INDIRECT(F16789),0)","v":{"$error":"#N/A"}},{"$f":"IF(G16789=2,2,IF(G16789=3,1,IF(G16789=4,0,IF(G16789=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G16789,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G16789+MATCH(1,INDIRECT(I16789),0)","v":{"$error":"#N/A"}},{"$f":"IF(J16789=3,1,IF(J16789=4,0,IF(J16789=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M16789>1,IF(M16789=2,IF(B16789<C16789,E16789*N16789,(E16789-1)*N16789),IF(B16789<C16789,E16789*N16789,IF(B16789<2*C16789,(E16789-1)*N16789,(E16789-2)*N16789))),O16789)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L16788>Calculations!$G$39,\"EV\",IF(L16788>Calculations!$G$40,\"HV\",IF(L16788>Calculations!$G$41,\"MV\",IF(L16788>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C6",5.0860284355635721E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D16820,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G16820,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.98239712868668938,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D16836,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G16836,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.55822777338755425,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D16851,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G16851,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4e",0.66580590561971953,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D16883,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G16883,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.82135793432348136,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D16914,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G16914,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[]
["C4a",0.55303339828081588,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D16945,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G16945,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.21463382222374172,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D16946,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G16946,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L16953>Calculations!$G$39,\"EV\",IF(L16953>Calculations!$G$40,\"HV\",IF(L16953>Calculations!$G$41,\"MV\",IF(L16953>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L16987:L16990)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.38763319855963363,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D17008,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G17008,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17020:L17023)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",4.0881404367586027E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D17040,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G17040,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.62539879430233936},{"$f":"1/M17056","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D17056,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D17056+MATCH(1,INDIRECT(F17056),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17056=2,2,IF(G17056=3,1,IF(G17056=4,0,IF(G17056=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G17056,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G17056+MATCH(1,INDIRECT(I17056),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17056=3,1,IF(J17056=4,0,IF(J17056=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17056>1,IF(M17056=2,IF(B17056<C17056,E17056*N17056,(E17056-1)*N17056),IF(B17056<C17056,E17056*N17056,IF(B17056<2*C17056,(E17056-1)*N17056,(E17056-2)*N17056))),O17056)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.41091926562061787,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D17071,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G17071,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.57321723239532807},{"$f":"1/M17086","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D17086,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D17086+MATCH(1,INDIRECT(F17086),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17086=2,2,IF(G17086=3,1,IF(G17086=4,0,IF(G17086=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G17086,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G17086+MATCH(1,INDIRECT(I17086),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17086=3,1,IF(J17086=4,0,IF(J17086=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17086>1,IF(M17086=2,IF(B17086<C17086,E17086*N17086,(E17086-1)*N17086),IF(B17086<C17086,E17086*N17086,IF(B17086<2*C17086,(E17086-1)*N17086,(E17086-2)*N17086))),O17086)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2bi",0.75079624682002599,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D17105,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G17105,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17098:L17117)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.46930883659734224,{"$f":"1/M17133","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D17133,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D17133+MATCH(1,INDIRECT(F17133),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G17133,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G17133+MATCH(1,INDIRECT(I17133),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17133>1,IF(M17133=2,IF(B17133<C17133,E17133*N17133,(E17133-1)*N17133),IF(B17133<C17133,E17133*N17133,IF(B17133<2*C17133,(E17133-1)*N17133,(E17133-2)*N17133))),O17133)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.94002933504130981,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D17149,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G17149,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2aii",7.2694074505157191E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D17170,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G17170,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C5a",0.9267908633718287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D17181,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G17181,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",9.0187714517361628E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D17211,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G17211,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2ai",0.66172260003483618,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D17235,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G17235,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C4b",0.20970822927235844,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D17243,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G17243,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L17250>Calculations!$G$39,\"EV\",IF(L17250>Calculations!$G$40,\"HV\",IF(L17250>Calculations!$G$41,\"MV\",IF(L17250>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2ai",0.78771332923000459,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D17268,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G17268,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.12187589394140219,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D17306,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G17306,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17317:L17320)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C1",0.99321370454980662,{"$f":"1/M17333","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D17333,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D17333+MATCH(1,INDIRECT(F17333),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G17333,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G17333+MATCH(1,INDIRECT(I17333),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17333>1,IF(M17333=2,IF(B17333<C17333,E17333*N17333,(E17333-1)*N17333),IF(B17333<C17333,E17333*N17333,IF(B17333<2*C17333,(E17333-1)*N17333,(E17333-2)*N17333))),O17333)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["D4",{"$f":"RAND()","v":0.45251601484751869},{"$f":"1/M17353","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D17353,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D17353+MATCH(1,INDIRECT(F17353),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17353=2,2,IF(G17353=3,1,IF(G17353=4,0,IF(G17353=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G17353,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G17353+MATCH(1,INDIRECT(I17353),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17353=3,1,IF(J17353=4,0,IF(J17353=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17353>1,IF(M17353=2,IF(B17353<C17353,E17353*N17353,(E17353-1)*N17353),IF(B17353<C17353,E17353*N17353,IF(B17353<2*C17353,(E17353-1)*N17353,(E17353-2)*N17353))),O17353)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.97609568375854538,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D17368,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G17368,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":8.9971892545512855E-2},{"$f":"1/M17384","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D17384,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D17384+MATCH(1,INDIRECT(F17384),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17384=2,2,IF(G17384=3,1,IF(G17384=4,0,IF(G17384=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G17384,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G17384+MATCH(1,INDIRECT(I17384),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17384=3,1,IF(J17384=4,0,IF(J17384=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17384>1,IF(M17384=2,IF(B17384<C17384,E17384*N17384,(E17384-1)*N17384),IF(B17384<C17384,E17384*N17384,IF(B17384<2*C17384,(E17384-1)*N17384,(E17384-2)*N17384))),O17384)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["B3",0.72198126718540279,{"$f":"1/M17398","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D17398,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D17398+MATCH(1,INDIRECT(F17398),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G17398,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G17398+MATCH(1,INDIRECT(I17398),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17398>1,IF(M17398=2,IF(B17398<C17398,E17398*N17398,(E17398-1)*N17398),IF(B17398<C17398,E17398*N17398,IF(B17398<2*C17398,(E17398-1)*N17398,(E17398-2)*N17398))),O17398)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17395:L17414)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.35406432768132279,{"$f":"1/M17431","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D17431,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D17431+MATCH(1,INDIRECT(F17431),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G17431,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G17431+MATCH(1,INDIRECT(I17431),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17431>1,IF(M17431=2,IF(B17431<C17431,E17431*N17431,(E17431-1)*N17431),IF(B17431<C17431,E17431*N17431,IF(B17431<2*C17431,(E17431-1)*N17431,(E17431-2)*N17431))),O17431)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.3748201463627252,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D17446,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G17446,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2b",0.649270305157709,{"$f":"1/M17463","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D17463,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D17463+MATCH(1,INDIRECT(F17463),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G17463,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G17463+MATCH(1,INDIRECT(I17463),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17463>1,IF(M17463=2,IF(B17463<C17463,E17463*N17463,(E17463-1)*N17463),IF(B17463<C17463,E17463*N17463,IF(B17463<2*C17463,(E17463-1)*N17463,(E17463-2)*N17463))),O17463)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.91199392201323792,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D17478,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G17478,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.69647254802346148,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D17509,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G17509,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C5b",4.8261925571961184E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D17512,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G17512,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C4b",0.89821078199177673,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D17540,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G17540,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",6.0246783687370353E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D17541,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G17541,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L17552>=Calculations!$H$39,\"EV\",IF(L17552>=Calculations!$H$40,\"HV\",IF(L17552>=Calculations!$H$41,\"MV\",IF(L17552>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M17556=\"EV\",1,IF(M17556=\"HV\",2,IF(M17556=\"MV\",3,IF(M17556=\"PS\",4,IF(M17556=\"IL\",5,6)))))","v":6}]
["C5a",0.92820648131556793,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D17577,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G17577,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L17580>Calculations!$G$39,\"EV\",IF(L17580>Calculations!$G$40,\"HV\",IF(L17580>Calculations!$G$41,\"MV\",IF(L17580>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.95146452417629801,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D17603,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G17603,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C4e",0.35971167843738394,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D17642,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G17642,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["D4",{"$f":"RAND()","v":0.82610632928060579},{"$f":"1/M17650","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D17650,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D17650+MATCH(1,INDIRECT(F17650),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17650=2,2,IF(G17650=3,1,IF(G17650=4,0,IF(G17650=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G17650,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G17650+MATCH(1,INDIRECT(I17650),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17650=3,1,IF(J17650=4,0,IF(J17650=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17650>1,IF(M17650=2,IF(B17650<C17650,E17650*N17650,(E17650-1)*N17650),IF(B17650<C17650,E17650*N17650,IF(B17650<2*C17650,(E17650-1)*N17650,(E17650-2)*N17650))),O17650)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.52551831311852781,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D17666,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G17666,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.49734710730023957},{"$f":"1/M17681","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D17681,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D17681+MATCH(1,INDIRECT(F17681),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17681=2,2,IF(G17681=3,1,IF(G17681=4,0,IF(G17681=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G17681,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G17681+MATCH(1,INDIRECT(I17681),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17681=3,1,IF(J17681=4,0,IF(J17681=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17681>1,IF(M17681=2,IF(B17681<C17681,E17681*N17681,(E17681-1)*N17681),IF(B17681<C17681,E17681*N17681,IF(B17681<2*C17681,(E17681-1)*N17681,(E17681-2)*N17681))),O17681)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C4d",0.58320974391412572,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D17707,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G17707,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["D1",{"$f":"RAND()","v":0.27812546295765161},{"$f":"1/M17713","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D17713,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D17713+MATCH(1,INDIRECT(F17713),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17713=2,2,IF(G17713=3,1,IF(G17713=4,0,IF(G17713=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G17713,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G17713+MATCH(1,INDIRECT(I17713),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17713=3,1,IF(J17713=4,0,IF(J17713=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17713>1,IF(M17713=2,IF(B17713<C17713,E17713*N17713,(E17713-1)*N17713),IF(B17713<C17713,E17713*N17713,IF(B17713<2*C17713,(E17713-1)*N17713,(E17713-2)*N17713))),O17713)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.77334464447434981,{"$f":"1/M17728","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D17728,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D17728+MATCH(1,INDIRECT(F17728),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G17728,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G17728+MATCH(1,INDIRECT(I17728),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M17728>1,IF(M17728=2,IF(B17728<C17728,E17728*N17728,(E17728-1)*N17728),IF(B17728<C17728,E17728*N17728,IF(B17728<2*C17728,(E17728-1)*N17728,(E17728-2)*N17728))),O17728)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.59301590846817653,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D17744,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G17744,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C5a",0.16858795664691661,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D17775,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G17775,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.1935160824160016},{"$f":"1/M17791","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D17791=1,3,IF(D17791=2,2,IF(D17791=3,1,IF(D17791=4,0,IF(D17791=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D17791,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D17791+MATCH(1,INDIRECT(F17791),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17791=2,2,IF(G17791=3,1,IF(G17791=4,0,IF(G17791=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G17791,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G17791+MATCH(1,INDIRECT(I17791),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17791=3,1,IF(J17791=4,0,IF(J17791=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17791>1,IF(M17791=2,IF(B17791<C17791,E17791*N17791,H17791*N17791),IF(B17791<C17791,E17791*N17791,IF(B17791<2*C17791,H17791*N17791,K17791*N17791))),O17791)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",1.9410443541834077E-4,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D17806,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G17806,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M17819,Calculations!$P$22:$U$28,N17820+1,FALSE)","v":"IE"}]
["C4c",0.83312436145833479,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D17838,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G17838,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L17849>=Calculations!$H$39,\"EV\",IF(L17849>=Calculations!$H$40,\"HV\",IF(L17849>=Calculations!$H$41,\"MV\",IF(L17849>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M17853=\"EV\",1,IF(M17853=\"HV\",2,IF(M17853=\"MV\",3,IF(M17853=\"PS\",4,IF(M17853=\"IL\",5,6)))))","v":6}]
["C4a",0.4144830187530586,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D17869,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G17869,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L17882>=Calculations!$H$39,\"EV\",IF(L17882>=Calculations!$H$40,\"HV\",IF(L17882>=Calculations!$H$41,\"MV\",IF(L17882>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M17886=\"EV\",1,IF(M17886=\"HV\",2,IF(M17886=\"MV\",3,IF(M17886=\"PS\",4,IF(M17886=\"IL\",5,6)))))","v":6}]
["C3",0.33439486782608263,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D17901,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G17901,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",0.27103111870724683,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D17931,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G17931,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L17943>Calculations!$G$39,\"EV\",IF(L17943>Calculations!$G$40,\"HV\",IF(L17943>Calculations!$G$41,\"MV\",IF(L17943>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2bi",0.23131165822784294,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D17963,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G17963,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.27598422248908783},{"$f":"1/M17978","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D17978,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D17978+MATCH(1,INDIRECT(F17978),0)","v":{"$error":"#N/A"}},{"$f":"IF(G17978=2,2,IF(G17978=3,1,IF(G17978=4,0,IF(G17978=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G17978,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G17978+MATCH(1,INDIRECT(I17978),0)","v":{"$error":"#N/A"}},{"$f":"IF(J17978=3,1,IF(J17978=4,0,IF(J17978=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M17978>1,IF(M17978=2,IF(B17978<C17978,E17978*N17978,(E17978-1)*N17978),IF(B17978<C17978,E17978*N17978,IF(B17978<2*C17978,(E17978-1)*N17978,(E17978-2)*N17978))),O17978)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.94759610348547485,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D17994,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G17994,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C3",0.82072080599576069,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D18000,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G18000,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C1",0.60894156243968667,{"$f":"1/M18026","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D18026,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D18026+MATCH(1,INDIRECT(F18026),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G18026,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G18026+MATCH(1,INDIRECT(I18026),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18026>1,IF(M18026=2,IF(B18026<C18026,E18026*N18026,(E18026-1)*N18026),IF(B18026<C18026,E18026*N18026,IF(B18026<2*C18026,(E18026-1)*N18026,(E18026-2)*N18026))),O18026)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.61881692445676506,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D18041,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G18041,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.52324435407998948,{"$f":"1/M18056","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D18056=1,3,IF(D18056=2,2,IF(D18056=3,1,IF(D18056=4,0,IF(D18056=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D18056,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D18056+MATCH(1,INDIRECT(F18056),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G18056,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G18056+MATCH(1,INDIRECT(I18056),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18056>1,IF(M18056=2,IF(B18056<C18056,E18056*N18056,(E18056-1)*N18056),IF(B18056<C18056,E18056*N18056,IF(B18056<2*C18056,(E18056-1)*N18056,(E18056-2)*N18056))),O18056)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2d",0.24397874435108813,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D18065,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G18065,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["B1",{"$f":"RAND()","v":0.37441416524360605},{"$f":"1/M18088","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D18088=1,3,IF(D18088=2,2,IF(D18088=3,1,IF(D18088=4,0,IF(D18088=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D18088,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D18088+MATCH(1,INDIRECT(F18088),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18088=2,2,IF(G18088=3,1,IF(G18088=4,0,IF(G18088=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G18088,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G18088+MATCH(1,INDIRECT(I18088),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18088=3,1,IF(J18088=4,0,IF(J18088=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18088>1,IF(M18088=2,IF(B18088<C18088,E18088*N18088,H18088*N18088),IF(B18088<C18088,E18088*N18088,IF(B18088<2*C18088,H18088*N18088,K18088*N18088))),O18088)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.9864431674194758,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D18103,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G18103,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C2c",0.69158360166849109,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D18130,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G18130,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4d",0.54385857997065501,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D18136,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G18136,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M18149,Calculations!$P$22:$U$28,N18150+1,FALSE)","v":"IE"}]
["C4a",0.50244052384705884,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D18166,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G18166,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C2bii",0.31567360568310832,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D18195,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G18195,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C3",0.91366428940060629,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D18198,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G18198,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",5.0423434647584364E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D18229,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G18229,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.38566487891922807},{"$f":"1/M18244","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D18244,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D18244+MATCH(1,INDIRECT(F18244),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18244=2,2,IF(G18244=3,1,IF(G18244=4,0,IF(G18244=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G18244,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G18244+MATCH(1,INDIRECT(I18244),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18244=3,1,IF(J18244=4,0,IF(J18244=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18244>1,IF(M18244=2,IF(B18244<C18244,E18244*N18244,(E18244-1)*N18244),IF(B18244<C18244,E18244*N18244,IF(B18244<2*C18244,(E18244-1)*N18244,(E18244-2)*N18244))),O18244)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bii",0.34060438932263337,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D18261,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G18261,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":9.8621565330204608E-2},{"$f":"1/M18276","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D18276,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D18276+MATCH(1,INDIRECT(F18276),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18276=2,2,IF(G18276=3,1,IF(G18276=4,0,IF(G18276=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G18276,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G18276+MATCH(1,INDIRECT(I18276),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18276=3,1,IF(J18276=4,0,IF(J18276=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18276>1,IF(M18276=2,IF(B18276<C18276,E18276*N18276,(E18276-1)*N18276),IF(B18276<C18276,E18276*N18276,IF(B18276<2*C18276,(E18276-1)*N18276,(E18276-2)*N18276))),O18276)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.6383133768767606,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D18291,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G18291,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D3",{"$f":"RAND()","v":0.30737511344546309},{"$f":"1/M18309","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D18309,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D18309+MATCH(1,INDIRECT(F18309),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18309=2,2,IF(G18309=3,1,IF(G18309=4,0,IF(G18309=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G18309,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G18309+MATCH(1,INDIRECT(I18309),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18309=3,1,IF(J18309=4,0,IF(J18309=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18309>1,IF(M18309=2,IF(B18309<C18309,E18309*N18309,(E18309-1)*N18309),IF(B18309<C18309,E18309*N18309,IF(B18309<2*C18309,(E18309-1)*N18309,(E18309-2)*N18309))),O18309)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C1",0.97666052889386712,{"$f":"1/M18323","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D18323,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D18323+MATCH(1,INDIRECT(F18323),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G18323,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G18323+MATCH(1,INDIRECT(I18323),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18323>1,IF(M18323=2,IF(B18323<C18323,E18323*N18323,(E18323-1)*N18323),IF(B18323<C18323,E18323*N18323,IF(B18323<2*C18323,(E18323-1)*N18323,(E18323-2)*N18323))),O18323)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18319:L18338)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.3808292748131944,{"$f":"1/M18354","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D18354,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D18354+MATCH(1,INDIRECT(F18354),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G18354,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G18354+MATCH(1,INDIRECT(I18354),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18354>1,IF(M18354=2,IF(B18354<C18354,E18354*N18354,(E18354-1)*N18354),IF(B18354<C18354,E18354*N18354,IF(B18354<2*C18354,(E18354-1)*N18354,(E18354-2)*N18354))),O18354)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D2",{"$f":"RAND()","v":0.18818078703556629},{"$f":"1/M18374","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D18374,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D18374+MATCH(1,INDIRECT(F18374),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18374=2,2,IF(G18374=3,1,IF(G18374=4,0,IF(G18374=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G18374,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G18374+MATCH(1,INDIRECT(I18374),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18374=3,1,IF(J18374=4,0,IF(J18374=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18374>1,IF(M18374=2,IF(B18374<C18374,E18374*N18374,(E18374-1)*N18374),IF(B18374<C18374,E18374*N18374,IF(B18374<2*C18374,(E18374-1)*N18374,(E18374-2)*N18374))),O18374)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["B2a",0.22980759226802905,{"$f":"1/M18386","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D18386=1,3,IF(D18386=2,2,IF(D18386=3,1,IF(D18386=4,0,IF(D18386=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D18386,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D18386+MATCH(1,INDIRECT(F18386),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G18386,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G18386+MATCH(1,INDIRECT(I18386),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18386>1,IF(M18386=2,IF(B18386<C18386,E18386*N18386,(E18386-1)*N18386),IF(B18386<C18386,E18386*N18386,IF(B18386<2*C18386,(E18386-1)*N18386,(E18386-2)*N18386))),O18386)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.50521770234718255,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D18401,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G18401,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["D1",{"$f":"RAND()","v":0.20110455665256077},{"$f":"1/M18439","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D18439,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D18439+MATCH(1,INDIRECT(F18439),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18439=2,2,IF(G18439=3,1,IF(G18439=4,0,IF(G18439=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G18439,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G18439+MATCH(1,INDIRECT(I18439),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18439=3,1,IF(J18439=4,0,IF(J18439=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18439>1,IF(M18439=2,IF(B18439<C18439,E18439*N18439,(E18439-1)*N18439),IF(B18439<C18439,E18439*N18439,IF(B18439<2*C18439,(E18439-1)*N18439,(E18439-2)*N18439))),O18439)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M18446,Calculations!$P$22:$U$28,N18447+1,FALSE)","v":"IE"}]
["C4b",1.6997171362010954E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D18464,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G18464,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L18471>Calculations!$G$39,\"EV\",IF(L18471>Calculations!$G$40,\"HV\",IF(L18471>Calculations!$G$41,\"MV\",IF(L18471>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C1",0.45409086816763999,{"$f":"1/M18488","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D18488,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D18488+MATCH(1,INDIRECT(F18488),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G18488,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G18488+MATCH(1,INDIRECT(I18488),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18488>1,IF(M18488=2,IF(B18488<C18488,E18488*N18488,(E18488-1)*N18488),IF(B18488<C18488,E18488*N18488,IF(B18488<2*C18488,(E18488-1)*N18488,(E18488-2)*N18488))),O18488)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",2.259382648556163E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D18526,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G18526,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18538:L18541)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["B3",0.67458145801889702,{"$f":"1/M18553","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D18553,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D18553+MATCH(1,INDIRECT(F18553),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G18553,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G18553+MATCH(1,INDIRECT(I18553),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18553>1,IF(M18553=2,IF(B18553<C18553,E18553*N18553,(E18553-1)*N18553),IF(B18553<C18553,E18553*N18553,IF(B18553<2*C18553,(E18553-1)*N18553,(E18553-2)*N18553))),O18553)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D3",{"$f":"RAND()","v":0.83948028017830101},{"$f":"1/M18573","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D18573,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D18573+MATCH(1,INDIRECT(F18573),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18573=2,2,IF(G18573=3,1,IF(G18573=4,0,IF(G18573=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G18573,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G18573+MATCH(1,INDIRECT(I18573),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18573=3,1,IF(J18573=4,0,IF(J18573=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18573>1,IF(M18573=2,IF(B18573<C18573,E18573*N18573,(E18573-1)*N18573),IF(B18573<C18573,E18573*N18573,IF(B18573<2*C18573,(E18573-1)*N18573,(E18573-2)*N18573))),O18573)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.50843429768720805,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D18589,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G18589,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.50910484351353535},{"$f":"1/M18604","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D18604,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D18604+MATCH(1,INDIRECT(F18604),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18604=2,2,IF(G18604=3,1,IF(G18604=4,0,IF(G18604=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G18604,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G18604+MATCH(1,INDIRECT(I18604),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18604=3,1,IF(J18604=4,0,IF(J18604=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18604>1,IF(M18604=2,IF(B18604<C18604,E18604*N18604,(E18604-1)*N18604),IF(B18604<C18604,E18604*N18604,IF(B18604<2*C18604,(E18604-1)*N18604,(E18604-2)*N18604))),O18604)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B2b",0.39055110233518509,{"$f":"1/M18618","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D18618,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D18618+MATCH(1,INDIRECT(F18618),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G18618,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G18618+MATCH(1,INDIRECT(I18618),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18618>1,IF(M18618=2,IF(B18618<C18618,E18618*N18618,(E18618-1)*N18618),IF(B18618<C18618,E18618*N18618,IF(B18618<2*C18618,(E18618-1)*N18618,(E18618-2)*N18618))),O18618)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18616:L18635)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.15749657303521136,{"$f":"1/M18651","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D18651,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D18651+MATCH(1,INDIRECT(F18651),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G18651,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G18651+MATCH(1,INDIRECT(I18651),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18651>1,IF(M18651=2,IF(B18651<C18651,E18651*N18651,(E18651-1)*N18651),IF(B18651<C18651,E18651*N18651,IF(B18651<2*C18651,(E18651-1)*N18651,(E18651-2)*N18651))),O18651)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.63643410237991249,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D18667,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G18667,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.59235666871981818,{"$f":"1/M18683","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D18683=1,3,IF(D18683=2,2,IF(D18683=3,1,IF(D18683=4,0,IF(D18683=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D18683,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D18683+MATCH(1,INDIRECT(F18683),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G18683,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G18683+MATCH(1,INDIRECT(I18683),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18683>1,IF(M18683=2,IF(B18683<C18683,E18683*N18683,(E18683-1)*N18683),IF(B18683<C18683,E18683*N18683,IF(B18683<2*C18683,(E18683-1)*N18683,(E18683-2)*N18683))),O18683)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.23240945320555562,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D18698,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G18698,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.52731795269817316,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D18729,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G18729,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C5a",0.18037687225671217,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D18732,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G18732,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[]
["C4b",0.87598910020875209,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D18761,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G18761,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L18773>=Calculations!$H$39,\"EV\",IF(L18773>=Calculations!$H$40,\"HV\",IF(L18773>=Calculations!$H$41,\"MV\",IF(L18773>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M18777=\"EV\",1,IF(M18777=\"HV\",2,IF(M18777=\"MV\",3,IF(M18777=\"PS\",4,IF(M18777=\"IL\",5,6)))))","v":6}]
["C4e",0.277287910267075,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D18797,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G18797,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.51865207017258208,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D18824,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G18824,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18835:L18838)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4d",0.58902186201540807,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D18862,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G18862,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["D4",{"$f":"RAND()","v":0.20003078352559178},{"$f":"1/M18871","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D18871,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D18871+MATCH(1,INDIRECT(F18871),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18871=2,2,IF(G18871=3,1,IF(G18871=4,0,IF(G18871=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G18871,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G18871+MATCH(1,INDIRECT(I18871),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18871=3,1,IF(J18871=4,0,IF(J18871=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18871>1,IF(M18871=2,IF(B18871<C18871,E18871*N18871,(E18871-1)*N18871),IF(B18871<C18871,E18871*N18871,IF(B18871<2*C18871,(E18871-1)*N18871,(E18871-2)*N18871))),O18871)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.55114541910816905,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D18886,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G18886,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":6.9570554333161949E-2},{"$f":"1/M18902","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D18902,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D18902+MATCH(1,INDIRECT(F18902),0)","v":{"$error":"#N/A"}},{"$f":"IF(G18902=2,2,IF(G18902=3,1,IF(G18902=4,0,IF(G18902=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G18902,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G18902+MATCH(1,INDIRECT(I18902),0)","v":{"$error":"#N/A"}},{"$f":"IF(J18902=3,1,IF(J18902=4,0,IF(J18902=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M18902>1,IF(M18902=2,IF(B18902<C18902,E18902*N18902,(E18902-1)*N18902),IF(B18902<C18902,E18902*N18902,IF(B18902<2*C18902,(E18902-1)*N18902,(E18902-2)*N18902))),O18902)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C4c",0.64841327183858388,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D18927,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G18927,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L18913:L18932)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.61988807338016216,{"$f":"1/M18949","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D18949,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D18949+MATCH(1,INDIRECT(F18949),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G18949,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G18949+MATCH(1,INDIRECT(I18949),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M18949>1,IF(M18949=2,IF(B18949<C18949,E18949*N18949,(E18949-1)*N18949),IF(B18949<C18949,E18949*N18949,IF(B18949<2*C18949,(E18949-1)*N18949,(E18949-2)*N18949))),O18949)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.16993046151964308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D18964,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G18964,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M18974,Calculations!$P$22:$U$28,N18975+1,FALSE)","v":"IE"}]
["C5a",0.78126072685051373,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D18996,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G18996,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.81879466600507356,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D19027,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G19027,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L19037>=Calculations!$H$39,\"EV\",IF(L19037>=Calculations!$H$40,\"HV\",IF(L19037>=Calculations!$H$41,\"MV\",IF(L19037>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M19041=\"EV\",1,IF(M19041=\"HV\",2,IF(M19041=\"MV\",3,IF(M19041=\"PS\",4,IF(M19041=\"IL\",5,6)))))","v":6}]
["C4c",0.45736331007967923,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D19059,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G19059,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L19070>=Calculations!$H$39,\"EV\",IF(L19070>=Calculations!$H$40,\"HV\",IF(L19070>=Calculations!$H$41,\"MV\",IF(L19070>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M19074=\"EV\",1,IF(M19074=\"HV\",2,IF(M19074=\"MV\",3,IF(M19074=\"PS\",4,IF(M19074=\"IL\",5,6)))))","v":6}]
["C3",0.16930142597965137,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D19089,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G19089,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L19098>Calculations!$G$39,\"EV\",IF(L19098>Calculations!$G$40,\"HV\",IF(L19098>Calculations!$G$41,\"MV\",IF(L19098>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.64702234261535863,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D19121,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G19121,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L19132:L19135)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.94118326720618728,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D19152,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G19152,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2bi",0.71719054601210974,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D19184,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G19184,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.77849201222773101},{"$f":"1/M19199","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D19199,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D19199+MATCH(1,INDIRECT(F19199),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19199=2,2,IF(G19199=3,1,IF(G19199=4,0,IF(G19199=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G19199,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G19199+MATCH(1,INDIRECT(I19199),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19199=3,1,IF(J19199=4,0,IF(J19199=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19199>1,IF(M19199=2,IF(B19199<C19199,E19199*N19199,(E19199-1)*N19199),IF(B19199<C19199,E19199*N19199,IF(B19199<2*C19199,(E19199-1)*N19199,(E19199-2)*N19199))),O19199)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.15338204306522163,{"$f":"1/M19214","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D19214,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D19214+MATCH(1,INDIRECT(F19214),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G19214,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G19214+MATCH(1,INDIRECT(I19214),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19214>1,IF(M19214=2,IF(B19214<C19214,E19214*N19214,(E19214-1)*N19214),IF(B19214<C19214,E19214*N19214,IF(B19214<2*C19214,(E19214-1)*N19214,(E19214-2)*N19214))),O19214)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2d",6.3046427464828469E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D19220,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G19220,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["B3",0.22685455899938967,{"$f":"1/M19246","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D19246,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D19246+MATCH(1,INDIRECT(F19246),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G19246,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G19246+MATCH(1,INDIRECT(I19246),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19246>1,IF(M19246=2,IF(B19246<C19246,E19246*N19246,(E19246-1)*N19246),IF(B19246<C19246,E19246*N19246,IF(B19246<2*C19246,(E19246-1)*N19246,(E19246-2)*N19246))),O19246)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",2.7982852142507064E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D19262,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G19262,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.26167991923402911,{"$f":"1/M19277","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D19277=1,3,IF(D19277=2,2,IF(D19277=3,1,IF(D19277=4,0,IF(D19277=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D19277,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D19277+MATCH(1,INDIRECT(F19277),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G19277,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G19277+MATCH(1,INDIRECT(I19277),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19277>1,IF(M19277=2,IF(B19277<C19277,E19277*N19277,(E19277-1)*N19277),IF(B19277<C19277,E19277*N19277,IF(B19277<2*C19277,(E19277-1)*N19277,(E19277-2)*N19277))),O19277)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2c",0.85642266261030342,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D19285,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G19285,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["B1",{"$f":"RAND()","v":0.37180547130144648},{"$f":"1/M19309","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D19309=1,3,IF(D19309=2,2,IF(D19309=3,1,IF(D19309=4,0,IF(D19309=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D19309,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D19309+MATCH(1,INDIRECT(F19309),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19309=2,2,IF(G19309=3,1,IF(G19309=4,0,IF(G19309=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G19309,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G19309+MATCH(1,INDIRECT(I19309),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19309=3,1,IF(J19309=4,0,IF(J19309=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19309>1,IF(M19309=2,IF(B19309<C19309,E19309*N19309,H19309*N19309),IF(B19309<C19309,E19309*N19309,IF(B19309<2*C19309,H19309*N19309,K19309*N19309))),O19309)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.57759938042010606,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D19324,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G19324,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M19337,Calculations!$P$22:$U$28,N19338+1,FALSE)","v":"IE"}]
["C2bii",0.95720133089606563,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D19350,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G19350,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C4c",0.17760420471797067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D19356,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G19356,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M19370,Calculations!$P$22:$U$28,N19371+1,FALSE)","v":"IE"}]
["C4a",0.18521473424672086,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D19387,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G19387,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C2bi",0.74855087100912787,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D19415,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G19415,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C3",0.65392604918836561,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D19419,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G19419,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",0.6903537183462729,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D19449,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G19449,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.32227673186308803},{"$f":"1/M19464","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D19464,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D19464+MATCH(1,INDIRECT(F19464),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19464=2,2,IF(G19464=3,1,IF(G19464=4,0,IF(G19464=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G19464,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G19464+MATCH(1,INDIRECT(I19464),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19464=3,1,IF(J19464=4,0,IF(J19464=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19464>1,IF(M19464=2,IF(B19464<C19464,E19464*N19464,(E19464-1)*N19464),IF(B19464<C19464,E19464*N19464,IF(B19464<2*C19464,(E19464-1)*N19464,(E19464-2)*N19464))),O19464)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2bi",0.96592145932021511,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D19481,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G19481,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.32770995278990644},{"$f":"1/M19497","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D19497,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D19497+MATCH(1,INDIRECT(F19497),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19497=2,2,IF(G19497=3,1,IF(G19497=4,0,IF(G19497=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G19497,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G19497+MATCH(1,INDIRECT(I19497),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19497=3,1,IF(J19497=4,0,IF(J19497=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19497>1,IF(M19497=2,IF(B19497<C19497,E19497*N19497,(E19497-1)*N19497),IF(B19497<C19497,E19497*N19497,IF(B19497<2*C19497,(E19497-1)*N19497,(E19497-2)*N19497))),O19497)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.70036151141614511,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D19512,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G19512,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",{"$f":"RAND()","v":0.85363966398727231},{"$f":"1/M19529","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D19529,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D19529+MATCH(1,INDIRECT(F19529),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19529=2,2,IF(G19529=3,1,IF(G19529=4,0,IF(G19529=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G19529,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G19529+MATCH(1,INDIRECT(I19529),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19529=3,1,IF(J19529=4,0,IF(J19529=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19529>1,IF(M19529=2,IF(B19529<C19529,E19529*N19529,(E19529-1)*N19529),IF(B19529<C19529,E19529*N19529,IF(B19529<2*C19529,(E19529-1)*N19529,(E19529-2)*N19529))),O19529)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.41228257502716981,{"$f":"1/M19544","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D19544,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D19544+MATCH(1,INDIRECT(F19544),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G19544,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G19544+MATCH(1,INDIRECT(I19544),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19544>1,IF(M19544=2,IF(B19544<C19544,E19544*N19544,(E19544-1)*N19544),IF(B19544<C19544,E19544*N19544,IF(B19544<2*C19544,(E19544-1)*N19544,(E19544-2)*N19544))),O19544)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.7960194031572253,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D19559,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G19559,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",4.1194674572874179E-2,{"$f":"1/M19575","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D19575,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D19575+MATCH(1,INDIRECT(F19575),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G19575,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G19575+MATCH(1,INDIRECT(I19575),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19575>1,IF(M19575=2,IF(B19575<C19575,E19575*N19575,(E19575-1)*N19575),IF(B19575<C19575,E19575*N19575,IF(B19575<2*C19575,(E19575-1)*N19575,(E19575-2)*N19575))),O19575)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D1",{"$f":"RAND()","v":0.90949371505122789},{"$f":"1/M19594","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D19594,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D19594+MATCH(1,INDIRECT(F19594),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19594=2,2,IF(G19594=3,1,IF(G19594=4,0,IF(G19594=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G19594,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G19594+MATCH(1,INDIRECT(I19594),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19594=3,1,IF(J19594=4,0,IF(J19594=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19594>1,IF(M19594=2,IF(B19594<C19594,E19594*N19594,(E19594-1)*N19594),IF(B19594<C19594,E19594*N19594,IF(B19594<2*C19594,(E19594-1)*N19594,(E19594-2)*N19594))),O19594)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B1",{"$f":"RAND()","v":0.26804978569100379},{"$f":"1/M19606","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D19606=1,3,IF(D19606=2,2,IF(D19606=3,1,IF(D19606=4,0,IF(D19606=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D19606,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D19606+MATCH(1,INDIRECT(F19606),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19606=2,2,IF(G19606=3,1,IF(G19606=4,0,IF(G19606=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G19606,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G19606+MATCH(1,INDIRECT(I19606),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19606=3,1,IF(J19606=4,0,IF(J19606=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19606>1,IF(M19606=2,IF(B19606<C19606,E19606*N19606,H19606*N19606),IF(B19606<C19606,E19606*N19606,IF(B19606<2*C19606,H19606*N19606,K19606*N19606))),O19606)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.48702700396155985,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D19622,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G19622,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L19639:L19658)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M19667,Calculations!$P$22:$U$28,N19668+1,FALSE)","v":"IE"}]
["C4a",0.60293358698319621,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D19684,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G19684,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L19692>Calculations!$G$39,\"EV\",IF(L19692>Calculations!$G$40,\"HV\",IF(L19692>Calculations!$G$41,\"MV\",IF(L19692>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["B3",0.42442314147334381,{"$f":"1/M19708","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D19708,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D19708+MATCH(1,INDIRECT(F19708),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G19708,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G19708+MATCH(1,INDIRECT(I19708),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19708>1,IF(M19708=2,IF(B19708<C19708,E19708*N19708,(E19708-1)*N19708),IF(B19708<C19708,E19708*N19708,IF(B19708<2*C19708,(E19708-1)*N19708,(E19708-2)*N19708))),O19708)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[]
["C2c",0.97839799469009281,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D19747,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G19747,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.51663252834043227},{"$f":"1/M19762","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D19762,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D19762+MATCH(1,INDIRECT(F19762),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19762=2,2,IF(G19762=3,1,IF(G19762=4,0,IF(G19762=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G19762,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G19762+MATCH(1,INDIRECT(I19762),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19762=3,1,IF(J19762=4,0,IF(J19762=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19762>1,IF(M19762=2,IF(B19762<C19762,E19762*N19762,(E19762-1)*N19762),IF(B19762<C19762,E19762*N19762,IF(B19762<2*C19762,(E19762-1)*N19762,(E19762-2)*N19762))),O19762)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.59668793631790051,{"$f":"1/M19773","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D19773,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D19773+MATCH(1,INDIRECT(F19773),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G19773,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G19773+MATCH(1,INDIRECT(I19773),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19773>1,IF(M19773=2,IF(B19773<C19773,E19773*N19773,(E19773-1)*N19773),IF(B19773<C19773,E19773*N19773,IF(B19773<2*C19773,(E19773-1)*N19773,(E19773-2)*N19773))),O19773)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D3",{"$f":"RAND()","v":0.4304399616432194},{"$f":"1/M19794","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D19794,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D19794+MATCH(1,INDIRECT(F19794),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19794=2,2,IF(G19794=3,1,IF(G19794=4,0,IF(G19794=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G19794,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G19794+MATCH(1,INDIRECT(I19794),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19794=3,1,IF(J19794=4,0,IF(J19794=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19794>1,IF(M19794=2,IF(B19794<C19794,E19794*N19794,(E19794-1)*N19794),IF(B19794<C19794,E19794*N19794,IF(B19794<2*C19794,(E19794-1)*N19794,(E19794-2)*N19794))),O19794)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.26822869076276701,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D19809,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G19809,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.9535463990644133},{"$f":"1/M19825","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D19825,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D19825+MATCH(1,INDIRECT(F19825),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19825=2,2,IF(G19825=3,1,IF(G19825=4,0,IF(G19825=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G19825,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G19825+MATCH(1,INDIRECT(I19825),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19825=3,1,IF(J19825=4,0,IF(J19825=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19825>1,IF(M19825=2,IF(B19825<C19825,E19825*N19825,(E19825-1)*N19825),IF(B19825<C19825,E19825*N19825,IF(B19825<2*C19825,(E19825-1)*N19825,(E19825-2)*N19825))),O19825)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B2a",0.5922009134458821,{"$f":"1/M19838","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D19838=1,3,IF(D19838=2,2,IF(D19838=3,1,IF(D19838=4,0,IF(D19838=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D19838,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D19838+MATCH(1,INDIRECT(F19838),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G19838,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G19838+MATCH(1,INDIRECT(I19838),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19838>1,IF(M19838=2,IF(B19838<C19838,E19838*N19838,(E19838-1)*N19838),IF(B19838<C19838,E19838*N19838,IF(B19838<2*C19838,(E19838-1)*N19838,(E19838-2)*N19838))),O19838)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C6",0.43091884844152728,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D19856,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G19856,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.7838680831664836,{"$f":"1/M19872","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D19872,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D19872+MATCH(1,INDIRECT(F19872),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G19872,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G19872+MATCH(1,INDIRECT(I19872),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M19872>1,IF(M19872=2,IF(B19872<C19872,E19872*N19872,(E19872-1)*N19872),IF(B19872<C19872,E19872*N19872,IF(B19872<2*C19872,(E19872-1)*N19872,(E19872-2)*N19872))),O19872)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.4707381767826172,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D19887,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G19887,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.62130916634401157},{"$f":"1/M19903","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D19903=1,3,IF(D19903=2,2,IF(D19903=3,1,IF(D19903=4,0,IF(D19903=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D19903,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D19903+MATCH(1,INDIRECT(F19903),0)","v":{"$error":"#N/A"}},{"$f":"IF(G19903=2,2,IF(G19903=3,1,IF(G19903=4,0,IF(G19903=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G19903,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G19903+MATCH(1,INDIRECT(I19903),0)","v":{"$error":"#N/A"}},{"$f":"IF(J19903=3,1,IF(J19903=4,0,IF(J19903=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M19903>1,IF(M19903=2,IF(B19903<C19903,E19903*N19903,H19903*N19903),IF(B19903<C19903,E19903*N19903,IF(B19903<2*C19903,H19903*N19903,K19903*N19903))),O19903)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.53756285585288799,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D19919,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G19919,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4e",0.14469576867788614,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D19952,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G19952,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M19964,Calculations!$P$22:$U$28,N19965+1,FALSE)","v":"IE"}]
["C4b",0.81808567373806085,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D19982,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G19982,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L19989>Calculations!$G$39,\"EV\",IF(L19989>Calculations!$G$40,\"HV\",IF(L19989>Calculations!$G$41,\"MV\",IF(L19989>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4d",0.77061916882807646,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D20017,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G20017,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.74093904181342674,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D20044,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G20044,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20056:L20059)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4c",0.80598749121561963,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D20082,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G20082,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["D4",{"$f":"RAND()","v":0.8522990671158851},{"$f":"1/M20092","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D20092,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D20092+MATCH(1,INDIRECT(F20092),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20092=2,2,IF(G20092=3,1,IF(G20092=4,0,IF(G20092=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G20092,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G20092+MATCH(1,INDIRECT(I20092),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20092=3,1,IF(J20092=4,0,IF(J20092=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20092>1,IF(M20092=2,IF(B20092<C20092,E20092*N20092,(E20092-1)*N20092),IF(B20092<C20092,E20092*N20092,IF(B20092<2*C20092,(E20092-1)*N20092,(E20092-2)*N20092))),O20092)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.68304530548970277,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D20107,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G20107,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.70010327957418239},{"$f":"1/M20122","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D20122,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D20122+MATCH(1,INDIRECT(F20122),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20122=2,2,IF(G20122=3,1,IF(G20122=4,0,IF(G20122=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G20122,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G20122+MATCH(1,INDIRECT(I20122),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20122=3,1,IF(J20122=4,0,IF(J20122=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20122>1,IF(M20122=2,IF(B20122<C20122,E20122*N20122,(E20122-1)*N20122),IF(B20122<C20122,E20122*N20122,IF(B20122<2*C20122,(E20122-1)*N20122,(E20122-2)*N20122))),O20122)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C4b",0.29282698868079193,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D20147,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G20147,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20134:L20153)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",9.4101200409858254E-2,{"$f":"1/M20169","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D20169,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D20169+MATCH(1,INDIRECT(F20169),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G20169,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G20169+MATCH(1,INDIRECT(I20169),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20169>1,IF(M20169=2,IF(B20169<C20169,E20169*N20169,(E20169-1)*N20169),IF(B20169<C20169,E20169*N20169,IF(B20169<2*C20169,(E20169-1)*N20169,(E20169-2)*N20169))),O20169)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.98292143813133337,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D20185,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G20185,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L20192>=Calculations!$H$39,\"EV\",IF(L20192>=Calculations!$H$40,\"HV\",IF(L20192>=Calculations!$H$41,\"MV\",IF(L20192>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M20196=\"EV\",1,IF(M20196=\"HV\",2,IF(M20196=\"MV\",3,IF(M20196=\"PS\",4,IF(M20196=\"IL\",5,6)))))","v":6}]
["C5a",0.54856226759385029,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D20217,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G20217,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.48685874654954819,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D20247,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G20247,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L20253>Calculations!$G$39,\"EV\",IF(L20253>Calculations!$G$40,\"HV\",IF(L20253>Calculations!$G$41,\"MV\",IF(L20253>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",0.89656481766625062,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D20279,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G20279,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L20286>Calculations!$G$39,\"EV\",IF(L20286>Calculations!$G$40,\"HV\",IF(L20286>Calculations!$G$41,\"MV\",IF(L20286>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.89223444458590895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D20310,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G20310,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.6769327500796638,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D20342,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G20342,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20353:L20356)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.66895956996093808,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D20372,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G20372,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[]
["C2aii",0.66364840151531779,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D20404,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G20404,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.92161777264264544},{"$f":"1/M20420","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D20420,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D20420+MATCH(1,INDIRECT(F20420),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20420=2,2,IF(G20420=3,1,IF(G20420=4,0,IF(G20420=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G20420,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G20420+MATCH(1,INDIRECT(I20420),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20420=3,1,IF(J20420=4,0,IF(J20420=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20420>1,IF(M20420=2,IF(B20420<C20420,E20420*N20420,(E20420-1)*N20420),IF(B20420<C20420,E20420*N20420,IF(B20420<2*C20420,(E20420-1)*N20420,(E20420-2)*N20420))),O20420)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.36899057169726157,{"$f":"1/M20435","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D20435,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D20435+MATCH(1,INDIRECT(F20435),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G20435,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G20435+MATCH(1,INDIRECT(I20435),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20435>1,IF(M20435=2,IF(B20435<C20435,E20435*N20435,(E20435-1)*N20435),IF(B20435<C20435,E20435*N20435,IF(B20435<2*C20435,(E20435-1)*N20435,(E20435-2)*N20435))),O20435)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2c",0.21653781261002292,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D20440,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G20440,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["B3",0.13961797585066871,{"$f":"1/M20467","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D20467,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D20467+MATCH(1,INDIRECT(F20467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G20467,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G20467+MATCH(1,INDIRECT(I20467),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20467>1,IF(M20467=2,IF(B20467<C20467,E20467*N20467,(E20467-1)*N20467),IF(B20467<C20467,E20467*N20467,IF(B20467<2*C20467,(E20467-1)*N20467,(E20467-2)*N20467))),O20467)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.66086337317458399,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D20482,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G20482,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.5281334225051777},{"$f":"1/M20497","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D20497=1,3,IF(D20497=2,2,IF(D20497=3,1,IF(D20497=4,0,IF(D20497=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D20497,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D20497+MATCH(1,INDIRECT(F20497),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20497=2,2,IF(G20497=3,1,IF(G20497=4,0,IF(G20497=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G20497,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G20497+MATCH(1,INDIRECT(I20497),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20497=3,1,IF(J20497=4,0,IF(J20497=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20497>1,IF(M20497=2,IF(B20497<C20497,E20497*N20497,H20497*N20497),IF(B20497<C20497,E20497*N20497,IF(B20497<2*C20497,H20497*N20497,K20497*N20497))),O20497)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bii",0.78559016097465417,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D20505,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G20505,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.30254756034384223},{"$f":"1/M20530","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D20530=1,3,IF(D20530=2,2,IF(D20530=3,1,IF(D20530=4,0,IF(D20530=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D20530,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D20530+MATCH(1,INDIRECT(F20530),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20530=2,2,IF(G20530=3,1,IF(G20530=4,0,IF(G20530=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G20530,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G20530+MATCH(1,INDIRECT(I20530),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20530=3,1,IF(J20530=4,0,IF(J20530=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20530>1,IF(M20530=2,IF(B20530<C20530,E20530*N20530,H20530*N20530),IF(B20530<C20530,E20530*N20530,IF(B20530<2*C20530,H20530*N20530,K20530*N20530))),O20530)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",4.2532601031647577E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D20545,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G20545,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2bi",0.68690675589057237,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D20570,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G20570,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C4c",7.5742091088150221E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D20577,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G20577,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L20588>=Calculations!$H$39,\"EV\",IF(L20588>=Calculations!$H$40,\"HV\",IF(L20588>=Calculations!$H$41,\"MV\",IF(L20588>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M20592=\"EV\",1,IF(M20592=\"HV\",2,IF(M20592=\"MV\",3,IF(M20592=\"PS\",4,IF(M20592=\"IL\",5,6)))))","v":6}]
["C3",0.21487609663038565,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D20607,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G20607,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C2aii",0.14511472971614747,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D20635,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G20635,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2d",0.23637490317508791,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D20639,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G20639,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2bii",1.7913547664511698E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D20670,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G20670,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D2",{"$f":"RAND()","v":0.13642952590625179},{"$f":"1/M20684","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D20684,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D20684+MATCH(1,INDIRECT(F20684),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20684=2,2,IF(G20684=3,1,IF(G20684=4,0,IF(G20684=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G20684,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G20684+MATCH(1,INDIRECT(I20684),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20684=3,1,IF(J20684=4,0,IF(J20684=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20684>1,IF(M20684=2,IF(B20684<C20684,E20684*N20684,(E20684-1)*N20684),IF(B20684<C20684,E20684*N20684,IF(B20684<2*C20684,(E20684-1)*N20684,(E20684-2)*N20684))),O20684)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bi",0.30345503195583545,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D20702,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G20702,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.81124138971238735},{"$f":"1/M20717","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D20717,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D20717+MATCH(1,INDIRECT(F20717),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20717=2,2,IF(G20717=3,1,IF(G20717=4,0,IF(G20717=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G20717,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G20717+MATCH(1,INDIRECT(I20717),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20717=3,1,IF(J20717=4,0,IF(J20717=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20717>1,IF(M20717=2,IF(B20717<C20717,E20717*N20717,(E20717-1)*N20717),IF(B20717<C20717,E20717*N20717,IF(B20717<2*C20717,(E20717-1)*N20717,(E20717-2)*N20717))),O20717)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.30318954103192453,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D20733,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G20733,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.68312136310886673},{"$f":"1/M20749","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D20749,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D20749+MATCH(1,INDIRECT(F20749),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20749=2,2,IF(G20749=3,1,IF(G20749=4,0,IF(G20749=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G20749,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G20749+MATCH(1,INDIRECT(I20749),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20749=3,1,IF(J20749=4,0,IF(J20749=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20749>1,IF(M20749=2,IF(B20749<C20749,E20749*N20749,(E20749-1)*N20749),IF(B20749<C20749,E20749*N20749,IF(B20749<2*C20749,(E20749-1)*N20749,(E20749-2)*N20749))),O20749)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.2466324412684664,{"$f":"1/M20764","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D20764,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D20764+MATCH(1,INDIRECT(F20764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G20764,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G20764+MATCH(1,INDIRECT(I20764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20764>1,IF(M20764=2,IF(B20764<C20764,E20764*N20764,(E20764-1)*N20764),IF(B20764<C20764,E20764*N20764,IF(B20764<2*C20764,(E20764-1)*N20764,(E20764-2)*N20764))),O20764)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.68304103321948129,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D20780,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G20780,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.81274075951189517,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D20795=1,3,IF(D20795=2,2,IF(D20795=3,1,IF(D20795=4,0,IF(D20795=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D20795,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G20795,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M20795>1,IF(M20795=2,IF(B20795<C20795,E20795*N20795,(E20795-1)*N20795),IF(B20795<C20795,E20795*N20795,IF(B20795<2*C20795,(E20795-1)*N20795,(E20795-2)*N20795))),O20795)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20794:L20813)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.69912489355119833},{"$f":"1/M20827","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D20827=1,3,IF(D20827=2,2,IF(D20827=3,1,IF(D20827=4,0,IF(D20827=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D20827,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D20827+MATCH(1,INDIRECT(F20827),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20827=2,2,IF(G20827=3,1,IF(G20827=4,0,IF(G20827=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G20827,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G20827+MATCH(1,INDIRECT(I20827),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20827=3,1,IF(J20827=4,0,IF(J20827=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20827>1,IF(M20827=2,IF(B20827<C20827,E20827*N20827,H20827*N20827),IF(B20827<C20827,E20827*N20827,IF(B20827<2*C20827,H20827*N20827,K20827*N20827))),O20827)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.80620867812402164,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D20842,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G20842,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C6",0.32601024312638549,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D20879,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G20879,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L20885>=Calculations!$H$39,\"EV\",IF(L20885>=Calculations!$H$40,\"HV\",IF(L20885>=Calculations!$H$41,\"MV\",IF(L20885>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M20889=\"EV\",1,IF(M20889=\"HV\",2,IF(M20889=\"MV\",3,IF(M20889=\"PS\",4,IF(M20889=\"IL\",5,6)))))","v":6}]
["C4a",8.5783332810194568E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D20905,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G20905,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B2b",0.36340169426169822,{"$f":"1/M20928","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D20928,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D20928+MATCH(1,INDIRECT(F20928),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G20928,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G20928+MATCH(1,INDIRECT(I20928),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20928>1,IF(M20928=2,IF(B20928<C20928,E20928*N20928,(E20928-1)*N20928),IF(B20928<C20928,E20928*N20928,IF(B20928<2*C20928,(E20928-1)*N20928,(E20928-2)*N20928))),O20928)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[]
["C2bii",0.35009691360463657,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D20967,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G20967,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.76552565106175108},{"$f":"1/M20983","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D20983,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D20983+MATCH(1,INDIRECT(F20983),0)","v":{"$error":"#N/A"}},{"$f":"IF(G20983=2,2,IF(G20983=3,1,IF(G20983=4,0,IF(G20983=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G20983,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G20983+MATCH(1,INDIRECT(I20983),0)","v":{"$error":"#N/A"}},{"$f":"IF(J20983=3,1,IF(J20983=4,0,IF(J20983=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M20983>1,IF(M20983=2,IF(B20983<C20983,E20983*N20983,(E20983-1)*N20983),IF(B20983<C20983,E20983*N20983,IF(B20983<2*C20983,(E20983-1)*N20983,(E20983-2)*N20983))),O20983)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2a",0.40168544213235324,{"$f":"1/M20993","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D20993=1,3,IF(D20993=2,2,IF(D20993=3,1,IF(D20993=4,0,IF(D20993=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D20993,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D20993+MATCH(1,INDIRECT(F20993),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G20993,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G20993+MATCH(1,INDIRECT(I20993),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M20993>1,IF(M20993=2,IF(B20993<C20993,E20993*N20993,(E20993-1)*N20993),IF(B20993<C20993,E20993*N20993,IF(B20993<2*C20993,(E20993-1)*N20993,(E20993-2)*N20993))),O20993)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["D2",{"$f":"RAND()","v":0.5995076232418135},{"$f":"1/M21014","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D21014,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D21014+MATCH(1,INDIRECT(F21014),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21014=2,2,IF(G21014=3,1,IF(G21014=4,0,IF(G21014=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G21014,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G21014+MATCH(1,INDIRECT(I21014),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21014=3,1,IF(J21014=4,0,IF(J21014=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21014>1,IF(M21014=2,IF(B21014<C21014,E21014*N21014,(E21014-1)*N21014),IF(B21014<C21014,E21014*N21014,IF(B21014<2*C21014,(E21014-1)*N21014,(E21014-2)*N21014))),O21014)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.77558921042884066,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D21030,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G21030,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21025:L21044)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.9733569396187175},{"$f":"1/M21058","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D21058=1,3,IF(D21058=2,2,IF(D21058=3,1,IF(D21058=4,0,IF(D21058=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D21058,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D21058+MATCH(1,INDIRECT(F21058),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21058=2,2,IF(G21058=3,1,IF(G21058=4,0,IF(G21058=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G21058,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G21058+MATCH(1,INDIRECT(I21058),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21058=3,1,IF(J21058=4,0,IF(J21058=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21058>1,IF(M21058=2,IF(B21058<C21058,E21058*N21058,H21058*N21058),IF(B21058<C21058,E21058*N21058,IF(B21058<2*C21058,H21058*N21058,K21058*N21058))),O21058)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C6",0.42958757853475238,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D21077,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G21077,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.4116600986848038,{"$f":"1/M21092","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D21092=1,3,IF(D21092=2,2,IF(D21092=3,1,IF(D21092=4,0,IF(D21092=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D21092,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D21092+MATCH(1,INDIRECT(F21092),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G21092,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G21092+MATCH(1,INDIRECT(I21092),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21092>1,IF(M21092=2,IF(B21092<C21092,E21092*N21092,(E21092-1)*N21092),IF(B21092<C21092,E21092*N21092,IF(B21092<2*C21092,(E21092-1)*N21092,(E21092-2)*N21092))),O21092)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.17805250407800077,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D21108,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G21108,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.52922833021399085,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D21139,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G21139,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.93376933191376765,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D21140,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G21140,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.89367744580336395,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D21172,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G21172,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M21185,Calculations!$P$22:$U$28,N21186+1,FALSE)","v":"IE"}]
["C4a",0.99152979576689837,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D21202,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G21202,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L21210>Calculations!$G$39,\"EV\",IF(L21210>Calculations!$G$40,\"HV\",IF(L21210>Calculations!$G$41,\"MV\",IF(L21210>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4c",0.93921852129040284,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D21237,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G21237,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.48836896275300512,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D21265,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G21265,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.13226691631119825},{"$f":"1/M21280","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D21280,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D21280+MATCH(1,INDIRECT(F21280),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21280=2,2,IF(G21280=3,1,IF(G21280=4,0,IF(G21280=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G21280,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G21280+MATCH(1,INDIRECT(I21280),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21280=3,1,IF(J21280=4,0,IF(J21280=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21280>1,IF(M21280=2,IF(B21280<C21280,E21280*N21280,(E21280-1)*N21280),IF(B21280<C21280,E21280*N21280,IF(B21280<2*C21280,(E21280-1)*N21280,(E21280-2)*N21280))),O21280)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4b",0.82516761958356899,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D21302,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G21302,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["D3",{"$f":"RAND()","v":0.4148376454530518},{"$f":"1/M21312","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D21312,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D21312+MATCH(1,INDIRECT(F21312),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21312=2,2,IF(G21312=3,1,IF(G21312=4,0,IF(G21312=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G21312,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G21312+MATCH(1,INDIRECT(I21312),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21312=3,1,IF(J21312=4,0,IF(J21312=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21312>1,IF(M21312=2,IF(B21312<C21312,E21312*N21312,(E21312-1)*N21312),IF(B21312<C21312,E21312*N21312,IF(B21312<2*C21312,(E21312-1)*N21312,(E21312-2)*N21312))),O21312)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.85833779679803279,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D21327,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G21327,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":2.4465389006886662E-2},{"$f":"1/M21343","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D21343,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D21343+MATCH(1,INDIRECT(F21343),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21343=2,2,IF(G21343=3,1,IF(G21343=4,0,IF(G21343=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G21343,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G21343+MATCH(1,INDIRECT(I21343),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21343=3,1,IF(J21343=4,0,IF(J21343=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21343>1,IF(M21343=2,IF(B21343<C21343,E21343*N21343,(E21343-1)*N21343),IF(B21343<C21343,E21343*N21343,IF(B21343<2*C21343,(E21343-1)*N21343,(E21343-2)*N21343))),O21343)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C4a",0.54195823235729867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D21367,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G21367,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21355:L21374)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.94645334116530344,{"$f":"1/M21390","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D21390,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D21390+MATCH(1,INDIRECT(F21390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G21390,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G21390+MATCH(1,INDIRECT(I21390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21390>1,IF(M21390=2,IF(B21390<C21390,E21390*N21390,(E21390-1)*N21390),IF(B21390<C21390,E21390*N21390,IF(B21390<2*C21390,(E21390-1)*N21390,(E21390-2)*N21390))),O21390)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.25476421609345279,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D21405,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G21405,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L21408>Calculations!$G$39,\"EV\",IF(L21408>Calculations!$G$40,\"HV\",IF(L21408>Calculations!$G$41,\"MV\",IF(L21408>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4e",0.3362683244024921,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D21437,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G21437,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.20284469922289783,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D21468,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G21468,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4b",0.10784398416496488,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D21500,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G21500,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L21507>Calculations!$G$39,\"EV\",IF(L21507>Calculations!$G$40,\"HV\",IF(L21507>Calculations!$G$41,\"MV\",IF(L21507>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.87440761408475143,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D21530,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G21530,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2c",0.83230882655924165,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D21562,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G21562,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21574:L21577)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.59781026494394729,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D21593,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G21593,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21607:L21610)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2aii",0.69024716479653703,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D21625,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G21625,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.79465448927116022},{"$f":"1/M21640","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D21640,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D21640+MATCH(1,INDIRECT(F21640),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21640=2,2,IF(G21640=3,1,IF(G21640=4,0,IF(G21640=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G21640,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G21640+MATCH(1,INDIRECT(I21640),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21640=3,1,IF(J21640=4,0,IF(J21640=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21640>1,IF(M21640=2,IF(B21640<C21640,E21640*N21640,(E21640-1)*N21640),IF(B21640<C21640,E21640*N21640,IF(B21640<2*C21640,(E21640-1)*N21640,(E21640-2)*N21640))),O21640)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.53746837084158627,{"$f":"1/M21655","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D21655,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D21655+MATCH(1,INDIRECT(F21655),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G21655,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G21655+MATCH(1,INDIRECT(I21655),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21655>1,IF(M21655=2,IF(B21655<C21655,E21655*N21655,(E21655-1)*N21655),IF(B21655<C21655,E21655*N21655,IF(B21655<2*C21655,(E21655-1)*N21655,(E21655-2)*N21655))),O21655)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2bii",0.8475605342146354,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D21660,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G21660,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["B2b",0.46450096264118446,{"$f":"1/M21687","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D21687,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D21687+MATCH(1,INDIRECT(F21687),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G21687,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G21687+MATCH(1,INDIRECT(I21687),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21687>1,IF(M21687=2,IF(B21687<C21687,E21687*N21687,(E21687-1)*N21687),IF(B21687<C21687,E21687*N21687,IF(B21687<2*C21687,(E21687-1)*N21687,(E21687-2)*N21687))),O21687)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.14776624254247617,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D21703,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G21703,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.89933773673456452},{"$f":"1/M21718","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D21718=1,3,IF(D21718=2,2,IF(D21718=3,1,IF(D21718=4,0,IF(D21718=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D21718,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D21718+MATCH(1,INDIRECT(F21718),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21718=2,2,IF(G21718=3,1,IF(G21718=4,0,IF(G21718=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G21718,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G21718+MATCH(1,INDIRECT(I21718),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21718=3,1,IF(J21718=4,0,IF(J21718=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21718>1,IF(M21718=2,IF(B21718<C21718,E21718*N21718,H21718*N21718),IF(B21718<C21718,E21718*N21718,IF(B21718<2*C21718,H21718*N21718,K21718*N21718))),O21718)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bi",0.26409102999464429,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D21725,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G21725,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C5a",0.16043244796556999,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D21735,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G21735,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.23463720927798193,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D21766,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G21766,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2aii",0.10756389068665173,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D21790,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G21790,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4b",0.9828889477264503,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D21797,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G21797,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L21809>=Calculations!$H$39,\"EV\",IF(L21809>=Calculations!$H$40,\"HV\",IF(L21809>=Calculations!$H$41,\"MV\",IF(L21809>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M21813=\"EV\",1,IF(M21813=\"HV\",2,IF(M21813=\"MV\",3,IF(M21813=\"PS\",4,IF(M21813=\"IL\",5,6)))))","v":6}]
["C3",0.15773531970023313,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D21828,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G21828,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C2ai",0.35629262347172042,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D21855,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G21855,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2d",0.47830923268096215,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D21860,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G21860,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21871:L21874)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.73752446261566829,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D21891,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G21891,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D1",{"$f":"RAND()","v":0.25447668391673017},{"$f":"1/M21904","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D21904,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D21904+MATCH(1,INDIRECT(F21904),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21904=2,2,IF(G21904=3,1,IF(G21904=4,0,IF(G21904=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G21904,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G21904+MATCH(1,INDIRECT(I21904),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21904=3,1,IF(J21904=4,0,IF(J21904=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21904>1,IF(M21904=2,IF(B21904<C21904,E21904*N21904,(E21904-1)*N21904),IF(B21904<C21904,E21904*N21904,IF(B21904<2*C21904,(E21904-1)*N21904,(E21904-2)*N21904))),O21904)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C2aii",0.96513575936845675,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D21922,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G21922,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.74328746385390509},{"$f":"1/M21938","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D21938,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D21938+MATCH(1,INDIRECT(F21938),0)","v":{"$error":"#N/A"}},{"$f":"IF(G21938=2,2,IF(G21938=3,1,IF(G21938=4,0,IF(G21938=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G21938,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G21938+MATCH(1,INDIRECT(I21938),0)","v":{"$error":"#N/A"}},{"$f":"IF(J21938=3,1,IF(J21938=4,0,IF(J21938=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M21938>1,IF(M21938=2,IF(B21938<C21938,E21938*N21938,(E21938-1)*N21938),IF(B21938<C21938,E21938*N21938,IF(B21938<2*C21938,(E21938-1)*N21938,(E21938-2)*N21938))),O21938)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",6.0487952532482292E-2,{"$f":"1/M21953","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D21953,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D21953+MATCH(1,INDIRECT(F21953),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G21953,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G21953+MATCH(1,INDIRECT(I21953),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21953>1,IF(M21953=2,IF(B21953<C21953,E21953*N21953,(E21953-1)*N21953),IF(B21953<C21953,E21953*N21953,IF(B21953<2*C21953,(E21953-1)*N21953,(E21953-2)*N21953))),O21953)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L21949:L21968)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.53867810256844273,{"$f":"1/M21985","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D21985,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D21985+MATCH(1,INDIRECT(F21985),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G21985,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G21985+MATCH(1,INDIRECT(I21985),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M21985>1,IF(M21985=2,IF(B21985<C21985,E21985*N21985,(E21985-1)*N21985),IF(B21985<C21985,E21985*N21985,IF(B21985<2*C21985,(E21985-1)*N21985,(E21985-2)*N21985))),O21985)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.65185267322958607,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D22000,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G22000,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.14817579307885165,{"$f":"1/M22016","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D22016=1,3,IF(D22016=2,2,IF(D22016=3,1,IF(D22016=4,0,IF(D22016=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D22016,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D22016+MATCH(1,INDIRECT(F22016),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G22016,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G22016+MATCH(1,INDIRECT(I22016),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22016>1,IF(M22016=2,IF(B22016<C22016,E22016*N22016,(E22016-1)*N22016),IF(B22016<C22016,E22016*N22016,IF(B22016<2*C22016,(E22016-1)*N22016,(E22016-2)*N22016))),O22016)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C6",0.3234760340199867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D22034,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G22034,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.15822997897150048,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D22063,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G22063,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M22076,Calculations!$P$22:$U$28,N22077+1,FALSE)","v":"IE"}]
["C5b",0.47384317575468893,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D22099,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G22099,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L22106>=Calculations!$H$39,\"EV\",IF(L22106>=Calculations!$H$40,\"HV\",IF(L22106>=Calculations!$H$41,\"MV\",IF(L22106>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M22110=\"EV\",1,IF(M22110=\"HV\",2,IF(M22110=\"MV\",3,IF(M22110=\"PS\",4,IF(M22110=\"IL\",5,6)))))","v":6}]
["C3",0.3747573271272685,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D22125,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G22125,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["B2a",0.3647318257159109,{"$f":"1/M22148","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D22148=1,3,IF(D22148=2,2,IF(D22148=3,1,IF(D22148=4,0,IF(D22148=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D22148,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D22148+MATCH(1,INDIRECT(F22148),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G22148,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G22148+MATCH(1,INDIRECT(I22148),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22148>1,IF(M22148=2,IF(B22148<C22148,E22148*N22148,(E22148-1)*N22148),IF(B22148<C22148,E22148*N22148,IF(B22148<2*C22148,(E22148-1)*N22148,(E22148-2)*N22148))),O22148)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22168:L22171)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.28845295181658559,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D22188,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G22188,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.16837786959181544},{"$f":"1/M22203","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D22203,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D22203+MATCH(1,INDIRECT(F22203),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22203=2,2,IF(G22203=3,1,IF(G22203=4,0,IF(G22203=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G22203,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G22203+MATCH(1,INDIRECT(I22203),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22203=3,1,IF(J22203=4,0,IF(J22203=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22203>1,IF(M22203=2,IF(B22203<C22203,E22203*N22203,(E22203-1)*N22203),IF(B22203<C22203,E22203*N22203,IF(B22203<2*C22203,(E22203-1)*N22203,(E22203-2)*N22203))),O22203)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B1",{"$f":"RAND()","v":0.33176011267746353},{"$f":"1/M22213","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D22213=1,3,IF(D22213=2,2,IF(D22213=3,1,IF(D22213=4,0,IF(D22213=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D22213,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D22213+MATCH(1,INDIRECT(F22213),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22213=2,2,IF(G22213=3,1,IF(G22213=4,0,IF(G22213=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G22213,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G22213+MATCH(1,INDIRECT(I22213),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22213=3,1,IF(J22213=4,0,IF(J22213=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22213>1,IF(M22213=2,IF(B22213<C22213,E22213*N22213,H22213*N22213),IF(B22213<C22213,E22213*N22213,IF(B22213<2*C22213,H22213*N22213,K22213*N22213))),O22213)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["D2",{"$f":"RAND()","v":0.70054576135939695},{"$f":"1/M22235","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D22235,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D22235+MATCH(1,INDIRECT(F22235),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22235=2,2,IF(G22235=3,1,IF(G22235=4,0,IF(G22235=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G22235,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G22235+MATCH(1,INDIRECT(I22235),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22235=3,1,IF(J22235=4,0,IF(J22235=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22235>1,IF(M22235=2,IF(B22235<C22235,E22235*N22235,(E22235-1)*N22235),IF(B22235<C22235,E22235*N22235,IF(B22235<2*C22235,(E22235-1)*N22235,(E22235-2)*N22235))),O22235)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.43837570449993823,{"$f":"1/M22250","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D22250,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D22250+MATCH(1,INDIRECT(F22250),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G22250,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G22250+MATCH(1,INDIRECT(I22250),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22250>1,IF(M22250=2,IF(B22250<C22250,E22250*N22250,(E22250-1)*N22250),IF(B22250<C22250,E22250*N22250,IF(B22250<2*C22250,(E22250-1)*N22250,(E22250-2)*N22250))),O22250)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22246:L22265)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C6",0.89421817920875502,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D22298,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G22298,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.89076400260927546,{"$f":"1/M22313","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D22313=1,3,IF(D22313=2,2,IF(D22313=3,1,IF(D22313=4,0,IF(D22313=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D22313,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D22313+MATCH(1,INDIRECT(F22313),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G22313,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G22313+MATCH(1,INDIRECT(I22313),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22313>1,IF(M22313=2,IF(B22313<C22313,E22313*N22313,(E22313-1)*N22313),IF(B22313<C22313,E22313*N22313,IF(B22313<2*C22313,(E22313-1)*N22313,(E22313-2)*N22313))),O22313)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.14523812779738554,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D22328,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G22328,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["B1",{"$f":"RAND()","v":0.97910395210843804},{"$f":"1/M22345","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D22345=1,3,IF(D22345=2,2,IF(D22345=3,1,IF(D22345=4,0,IF(D22345=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D22345,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D22345+MATCH(1,INDIRECT(F22345),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22345=2,2,IF(G22345=3,1,IF(G22345=4,0,IF(G22345=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G22345,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G22345+MATCH(1,INDIRECT(I22345),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22345=3,1,IF(J22345=4,0,IF(J22345=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22345>1,IF(M22345=2,IF(B22345<C22345,E22345*N22345,H22345*N22345),IF(B22345<C22345,E22345*N22345,IF(B22345<2*C22345,H22345*N22345,K22345*N22345))),O22345)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.88977635194612736,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D22360,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G22360,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4c",0.24926536154695356,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D22392,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G22392,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M22406,Calculations!$P$22:$U$28,N22407+1,FALSE)","v":"IE"}]
["C4a",0.53343838586393266,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D22423,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G22423,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4b",0.84063236447245204,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D22457,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G22457,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C2bii",0.8426722162974204,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D22485,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G22485,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.2635624498167638},{"$f":"1/M22501","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D22501,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D22501+MATCH(1,INDIRECT(F22501),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22501=2,2,IF(G22501=3,1,IF(G22501=4,0,IF(G22501=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G22501,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G22501+MATCH(1,INDIRECT(I22501),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22501=3,1,IF(J22501=4,0,IF(J22501=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22501>1,IF(M22501=2,IF(B22501<C22501,E22501*N22501,(E22501-1)*N22501),IF(B22501<C22501,E22501*N22501,IF(B22501<2*C22501,(E22501-1)*N22501,(E22501-2)*N22501))),O22501)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C4a",0.95306388039207435,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D22522,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G22522,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D3",{"$f":"RAND()","v":0.3290208409078671},{"$f":"1/M22533","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D22533,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D22533+MATCH(1,INDIRECT(F22533),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22533=2,2,IF(G22533=3,1,IF(G22533=4,0,IF(G22533=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G22533,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G22533+MATCH(1,INDIRECT(I22533),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22533=3,1,IF(J22533=4,0,IF(J22533=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22533>1,IF(M22533=2,IF(B22533<C22533,E22533*N22533,(E22533-1)*N22533),IF(B22533<C22533,E22533*N22533,IF(B22533<2*C22533,(E22533-1)*N22533,(E22533-2)*N22533))),O22533)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.35780640168920874,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D22548,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G22548,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22543:L22562)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C3",0.5106368264068426,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D22587,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G22587,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C6",0.56839656867836252,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D22595,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G22595,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.34489945092396579,{"$f":"1/M22611","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D22611,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D22611+MATCH(1,INDIRECT(F22611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G22611,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G22611+MATCH(1,INDIRECT(I22611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22611>1,IF(M22611=2,IF(B22611<C22611,E22611*N22611,(E22611-1)*N22611),IF(B22611<C22611,E22611*N22611,IF(B22611<2*C22611,(E22611-1)*N22611,(E22611-2)*N22611))),O22611)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",4.6348820849413275E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D22626,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G22626,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4e",0.56680281272092403,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D22658,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G22658,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.67725513941932136,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D22688,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G22688,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",2.5768691823168655E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D22720,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G22720,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L22728>Calculations!$G$39,\"EV\",IF(L22728>Calculations!$G$40,\"HV\",IF(L22728>Calculations!$G$41,\"MV\",IF(L22728>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.2459831334475312,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D22751,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G22751,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22762:L22765)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2c",0.38467512001686666,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D22783,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G22783,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":6.2926381648941154E-2},{"$f":"1/M22798","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D22798,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D22798+MATCH(1,INDIRECT(F22798),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22798=2,2,IF(G22798=3,1,IF(G22798=4,0,IF(G22798=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G22798,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G22798+MATCH(1,INDIRECT(I22798),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22798=3,1,IF(J22798=4,0,IF(J22798=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22798>1,IF(M22798=2,IF(B22798<C22798,E22798*N22798,(E22798-1)*N22798),IF(B22798<C22798,E22798*N22798,IF(B22798<2*C22798,(E22798-1)*N22798,(E22798-2)*N22798))),O22798)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.43500100257843399,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D22814,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G22814,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D4",{"$f":"RAND()","v":0.90393983930367805},{"$f":"1/M22831","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D22831,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D22831+MATCH(1,INDIRECT(F22831),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22831=2,2,IF(G22831=3,1,IF(G22831=4,0,IF(G22831=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G22831,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G22831+MATCH(1,INDIRECT(I22831),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22831=3,1,IF(J22831=4,0,IF(J22831=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22831>1,IF(M22831=2,IF(B22831<C22831,E22831*N22831,(E22831-1)*N22831),IF(B22831<C22831,E22831*N22831,IF(B22831<2*C22831,(E22831-1)*N22831,(E22831-2)*N22831))),O22831)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2ai",0.51021510302110651,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D22845,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G22845,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":3.7546606819007011E-2},{"$f":"1/M22861","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D22861,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D22861+MATCH(1,INDIRECT(F22861),0)","v":{"$error":"#N/A"}},{"$f":"IF(G22861=2,2,IF(G22861=3,1,IF(G22861=4,0,IF(G22861=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G22861,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G22861+MATCH(1,INDIRECT(I22861),0)","v":{"$error":"#N/A"}},{"$f":"IF(J22861=3,1,IF(J22861=4,0,IF(J22861=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M22861>1,IF(M22861=2,IF(B22861<C22861,E22861*N22861,(E22861-1)*N22861),IF(B22861<C22861,E22861*N22861,IF(B22861<2*C22861,(E22861-1)*N22861,(E22861-2)*N22861))),O22861)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.5156753395057716,{"$f":"1/M22876","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D22876,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D22876+MATCH(1,INDIRECT(F22876),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G22876,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G22876+MATCH(1,INDIRECT(I22876),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22876>1,IF(M22876=2,IF(B22876<C22876,E22876*N22876,(E22876-1)*N22876),IF(B22876<C22876,E22876*N22876,IF(B22876<2*C22876,(E22876-1)*N22876,(E22876-2)*N22876))),O22876)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2bi",0.47520975172828583,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D22880,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G22880,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["B2b",0.28485935266921869,{"$f":"1/M22908","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D22908,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D22908+MATCH(1,INDIRECT(F22908),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G22908,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G22908+MATCH(1,INDIRECT(I22908),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M22908>1,IF(M22908=2,IF(B22908<C22908,E22908*N22908,(E22908-1)*N22908),IF(B22908<C22908,E22908*N22908,IF(B22908<2*C22908,(E22908-1)*N22908,(E22908-2)*N22908))),O22908)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.90157945346712565,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D22923,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G22923,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.70523428888432949,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D22924,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G22924,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C2aii",0.39479663707409385,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D22945,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G22945,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4e",0.85849316351541083,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D22955,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G22955,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.74947578397015358,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D22986,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G22986,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2ai",0.97536847848107266,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D23010,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G23010,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C4b",0.48663745460830177,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D23018,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G23018,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L23025>Calculations!$G$39,\"EV\",IF(L23025>Calculations!$G$40,\"HV\",IF(L23025>Calculations!$G$41,\"MV\",IF(L23025>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.69785961959539577,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D23049,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G23049,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C1",0.40428575018061086,{"$f":"1/M23075","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D23075,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D23075+MATCH(1,INDIRECT(F23075),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G23075,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G23075+MATCH(1,INDIRECT(I23075),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23075>1,IF(M23075=2,IF(B23075<C23075,E23075*N23075,(E23075-1)*N23075),IF(B23075<C23075,E23075*N23075,IF(B23075<2*C23075,(E23075-1)*N23075,(E23075-2)*N23075))),O23075)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2c",0.83554094266137235,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D23080,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G23080,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L23092:L23095)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.87052310919885922,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D23111,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G23111,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L23104:L23123)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2aii",0.79316100849392424,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D23143,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G23143,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":1.4738544479421689E-2},{"$f":"1/M23158","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D23158,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D23158+MATCH(1,INDIRECT(F23158),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23158=2,2,IF(G23158=3,1,IF(G23158=4,0,IF(G23158=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G23158,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G23158+MATCH(1,INDIRECT(I23158),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23158=3,1,IF(J23158=4,0,IF(J23158=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23158>1,IF(M23158=2,IF(B23158<C23158,E23158*N23158,(E23158-1)*N23158),IF(B23158<C23158,E23158*N23158,IF(B23158<2*C23158,(E23158-1)*N23158,(E23158-2)*N23158))),O23158)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",1.4921490032354101E-2,{"$f":"1/M23174","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D23174,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D23174+MATCH(1,INDIRECT(F23174),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G23174,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G23174+MATCH(1,INDIRECT(I23174),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23174>1,IF(M23174=2,IF(B23174<C23174,E23174*N23174,(E23174-1)*N23174),IF(B23174<C23174,E23174*N23174,IF(B23174<2*C23174,(E23174-1)*N23174,(E23174-2)*N23174))),O23174)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.19216112608460156,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D23189,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G23189,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.89204080187248036,{"$f":"1/M23205","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D23205,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D23205+MATCH(1,INDIRECT(F23205),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G23205,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G23205+MATCH(1,INDIRECT(I23205),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23205>1,IF(M23205=2,IF(B23205<C23205,E23205*N23205,(E23205-1)*N23205),IF(B23205<C23205,E23205*N23205,IF(B23205<2*C23205,(E23205-1)*N23205,(E23205-2)*N23205))),O23205)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.86568228398130576,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D23221,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G23221,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":9.4509241490152163E-2},{"$f":"1/M23236","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23236=1,3,IF(D23236=2,2,IF(D23236=3,1,IF(D23236=4,0,IF(D23236=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D23236,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D23236+MATCH(1,INDIRECT(F23236),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23236=2,2,IF(G23236=3,1,IF(G23236=4,0,IF(G23236=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G23236,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G23236+MATCH(1,INDIRECT(I23236),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23236=3,1,IF(J23236=4,0,IF(J23236=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23236>1,IF(M23236=2,IF(B23236<C23236,E23236*N23236,H23236*N23236),IF(B23236<C23236,E23236*N23236,IF(B23236<2*C23236,H23236*N23236,K23236*N23236))),O23236)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5b",0.8953498258094178,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D23254,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G23254,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.63463728687525078,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D23283,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G23283,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M23297,Calculations!$P$22:$U$28,N23298+1,FALSE)","v":"IE"}]
["C5a",0.11488347470746574,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D23319,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G23319,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L23322>Calculations!$G$39,\"EV\",IF(L23322>Calculations!$G$40,\"HV\",IF(L23322>Calculations!$G$41,\"MV\",IF(L23322>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.1822321285273153,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D23346,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G23346,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["B1",{"$f":"RAND()","v":0.78591835881012484},{"$f":"1/M23368","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23368=1,3,IF(D23368=2,2,IF(D23368=3,1,IF(D23368=4,0,IF(D23368=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D23368,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D23368+MATCH(1,INDIRECT(F23368),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23368=2,2,IF(G23368=3,1,IF(G23368=4,0,IF(G23368=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G23368,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G23368+MATCH(1,INDIRECT(I23368),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23368=3,1,IF(J23368=4,0,IF(J23368=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23368>1,IF(M23368=2,IF(B23368<C23368,E23368*N23368,H23368*N23368),IF(B23368<C23368,E23368*N23368,IF(B23368<2*C23368,H23368*N23368,K23368*N23368))),O23368)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L23389:L23392)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.76049402954621315,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D23408,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G23408,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.73616882239234072},{"$f":"1/M23424","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D23424,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D23424+MATCH(1,INDIRECT(F23424),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23424=2,2,IF(G23424=3,1,IF(G23424=4,0,IF(G23424=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G23424,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G23424+MATCH(1,INDIRECT(I23424),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23424=3,1,IF(J23424=4,0,IF(J23424=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23424>1,IF(M23424=2,IF(B23424<C23424,E23424*N23424,(E23424-1)*N23424),IF(B23424<C23424,E23424*N23424,IF(B23424<2*C23424,(E23424-1)*N23424,(E23424-2)*N23424))),O23424)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["D2",0.6,{"$f":"1/M23456","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D23456,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D23456+MATCH(1,INDIRECT(F23456),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23456=2,2,IF(G23456=3,1,IF(G23456=4,0,IF(G23456=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G23456,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G23456+MATCH(1,INDIRECT(I23456),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23456=3,1,IF(J23456=4,0,IF(J23456=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23456>1,IF(M23456=2,IF(B23456<C23456,E23456*N23456,(E23456-1)*N23456),IF(B23456<C23456,E23456*N23456,IF(B23456<2*C23456,(E23456-1)*N23456,(E23456-2)*N23456))),O23456)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.85945684668196232,{"$f":"1/M23471","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D23471,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D23471+MATCH(1,INDIRECT(F23471),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G23471,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G23471+MATCH(1,INDIRECT(I23471),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23471>1,IF(M23471=2,IF(B23471<C23471,E23471*N23471,(E23471-1)*N23471),IF(B23471<C23471,E23471*N23471,IF(B23471<2*C23471,(E23471-1)*N23471,(E23471-2)*N23471))),O23471)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.60241038952766024,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D23486,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G23486,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C5b",0.83867052553815236,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D23518,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G23518,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.96329083856835829},{"$f":"1/M23533","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23533=1,3,IF(D23533=2,2,IF(D23533=3,1,IF(D23533=4,0,IF(D23533=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D23533,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D23533+MATCH(1,INDIRECT(F23533),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23533=2,2,IF(G23533=3,1,IF(G23533=4,0,IF(G23533=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G23533,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G23533+MATCH(1,INDIRECT(I23533),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23533=3,1,IF(J23533=4,0,IF(J23533=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23533>1,IF(M23533=2,IF(B23533<C23533,E23533*N23533,H23533*N23533),IF(B23533<C23533,E23533*N23533,IF(B23533<2*C23533,H23533*N23533,K23533*N23533))),O23533)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.47680799335628199,{"$f":"1/M23534","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23534=1,3,IF(D23534=2,2,IF(D23534=3,1,IF(D23534=4,0,IF(D23534=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D23534,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D23534+MATCH(1,INDIRECT(F23534),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G23534,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G23534+MATCH(1,INDIRECT(I23534),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23534>1,IF(M23534=2,IF(B23534<C23534,E23534*N23534,(E23534-1)*N23534),IF(B23534<C23534,E23534*N23534,IF(B23534<2*C23534,(E23534-1)*N23534,(E23534-2)*N23534))),O23534)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M23561,Calculations!$P$22:$U$28,N23562+1,FALSE)","v":"IE"}]
["B1",{"$f":"RAND()","v":0.12145739791213617},{"$f":"1/M23566","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23566=1,3,IF(D23566=2,2,IF(D23566=3,1,IF(D23566=4,0,IF(D23566=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D23566,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D23566+MATCH(1,INDIRECT(F23566),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23566=2,2,IF(G23566=3,1,IF(G23566=4,0,IF(G23566=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G23566,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G23566+MATCH(1,INDIRECT(I23566),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23566=3,1,IF(J23566=4,0,IF(J23566=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23566>1,IF(M23566=2,IF(B23566<C23566,E23566*N23566,H23566*N23566),IF(B23566<C23566,E23566*N23566,IF(B23566<2*C23566,H23566*N23566,K23566*N23566))),O23566)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.91775375886171784,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D23581,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G23581,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M23594,Calculations!$P$22:$U$28,N23595+1,FALSE)","v":"IE"}]
["C4b",0.47529761455655994,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D23612,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G23612,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L23624>=Calculations!$H$39,\"EV\",IF(L23624>=Calculations!$H$40,\"HV\",IF(L23624>=Calculations!$H$41,\"MV\",IF(L23624>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M23628=\"EV\",1,IF(M23628=\"HV\",2,IF(M23628=\"MV\",3,IF(M23628=\"PS\",4,IF(M23628=\"IL\",5,6)))))","v":6}]
["C4a",0.11715363794067546,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D23644,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G23644,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4a",0.77859544562362881,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D23677,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G23677,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[]
["C2bii",0.20820773937397796,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D23706,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G23706,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.26106169219424835},{"$f":"1/M23721","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D23721,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D23721+MATCH(1,INDIRECT(F23721),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23721=2,2,IF(G23721=3,1,IF(G23721=4,0,IF(G23721=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G23721,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G23721+MATCH(1,INDIRECT(I23721),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23721=3,1,IF(J23721=4,0,IF(J23721=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23721>1,IF(M23721=2,IF(B23721<C23721,E23721*N23721,(E23721-1)*N23721),IF(B23721<C23721,E23721*N23721,IF(B23721<2*C23721,(E23721-1)*N23721,(E23721-2)*N23721))),O23721)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C3",0.16111167786841218,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D23742,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G23742,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",{"$f":"RAND()","v":0.41651324411150548},{"$f":"1/M23753","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D23753,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D23753+MATCH(1,INDIRECT(F23753),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23753=2,2,IF(G23753=3,1,IF(G23753=4,0,IF(G23753=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G23753,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G23753+MATCH(1,INDIRECT(I23753),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23753=3,1,IF(J23753=4,0,IF(J23753=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23753>1,IF(M23753=2,IF(B23753<C23753,E23753*N23753,(E23753-1)*N23753),IF(B23753<C23753,E23753*N23753,IF(B23753<2*C23753,(E23753-1)*N23753,(E23753-2)*N23753))),O23753)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.54420586443078056,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D23769,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G23769,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L23764:L23783)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2d",0.80736625527835326,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D23807,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G23807,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C6",0.69595815729680299,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D23816,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G23816,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",7.7512289240913024E-2,{"$f":"1/M23831","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D23831=1,3,IF(D23831=2,2,IF(D23831=3,1,IF(D23831=4,0,IF(D23831=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D23831,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D23831+MATCH(1,INDIRECT(F23831),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G23831,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G23831+MATCH(1,INDIRECT(I23831),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M23831>1,IF(M23831=2,IF(B23831<C23831,E23831*N23831,(E23831-1)*N23831),IF(B23831<C23831,E23831*N23831,IF(B23831<2*C23831,(E23831-1)*N23831,(E23831-2)*N23831))),O23831)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.26223953723780713,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D23846,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G23846,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.36328496384457798,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D23878,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G23878,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4b",0.35297487319718313,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D23909,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G23909,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L23917:L23920)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4a",0.90314492242372812,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D23941,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G23941,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.28488940996826273,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D23972,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G23972,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D4",{"$f":"RAND()","v":0.70861148577947342},{"$f":"1/M23986","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D23986,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D23986+MATCH(1,INDIRECT(F23986),0)","v":{"$error":"#N/A"}},{"$f":"IF(G23986=2,2,IF(G23986=3,1,IF(G23986=4,0,IF(G23986=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G23986,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G23986+MATCH(1,INDIRECT(I23986),0)","v":{"$error":"#N/A"}},{"$f":"IF(J23986=3,1,IF(J23986=4,0,IF(J23986=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M23986>1,IF(M23986=2,IF(B23986<C23986,E23986*N23986,(E23986-1)*N23986),IF(B23986<C23986,E23986*N23986,IF(B23986<2*C23986,(E23986-1)*N23986,(E23986-2)*N23986))),O23986)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bii",0.48353831477228126,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D24003,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G24003,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.26382180965887891},{"$f":"1/M24019","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D24019,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D24019+MATCH(1,INDIRECT(F24019),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24019=2,2,IF(G24019=3,1,IF(G24019=4,0,IF(G24019=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G24019,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G24019+MATCH(1,INDIRECT(I24019),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24019=3,1,IF(J24019=4,0,IF(J24019=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24019>1,IF(M24019=2,IF(B24019<C24019,E24019*N24019,(E24019-1)*N24019),IF(B24019<C24019,E24019*N24019,IF(B24019<2*C24019,(E24019-1)*N24019,(E24019-2)*N24019))),O24019)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.74242232601968983,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D24034,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G24034,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D3",{"$f":"RAND()","v":0.84348930000655975},{"$f":"1/M24051","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D24051,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D24051+MATCH(1,INDIRECT(F24051),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24051=2,2,IF(G24051=3,1,IF(G24051=4,0,IF(G24051=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G24051,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G24051+MATCH(1,INDIRECT(I24051),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24051=3,1,IF(J24051=4,0,IF(J24051=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24051>1,IF(M24051=2,IF(B24051<C24051,E24051*N24051,(E24051-1)*N24051),IF(B24051<C24051,E24051*N24051,IF(B24051<2*C24051,(E24051-1)*N24051,(E24051-2)*N24051))),O24051)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.59798405466812898,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D24066,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G24066,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24061:L24080)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.52961323737191945,{"$f":"1/M24097","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D24097,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D24097+MATCH(1,INDIRECT(F24097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G24097,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G24097+MATCH(1,INDIRECT(I24097),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24097>1,IF(M24097=2,IF(B24097<C24097,E24097*N24097,(E24097-1)*N24097),IF(B24097<C24097,E24097*N24097,IF(B24097<2*C24097,(E24097-1)*N24097,(E24097-2)*N24097))),O24097)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2aii",0.91799665561092403,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D24100,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G24100,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["B2a",9.2836759652000445E-2,{"$f":"1/M24128","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D24128=1,3,IF(D24128=2,2,IF(D24128=3,1,IF(D24128=4,0,IF(D24128=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D24128,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D24128+MATCH(1,INDIRECT(F24128),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G24128,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G24128+MATCH(1,INDIRECT(I24128),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24128>1,IF(M24128=2,IF(B24128<C24128,E24128*N24128,(E24128-1)*N24128),IF(B24128<C24128,E24128*N24128,IF(B24128<2*C24128,(E24128-1)*N24128,(E24128-2)*N24128))),O24128)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.11259854218485688,{"$f":"1/M24129","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D24129,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D24129+MATCH(1,INDIRECT(F24129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G24129,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G24129+MATCH(1,INDIRECT(I24129),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24129>1,IF(M24129=2,IF(B24129<C24129,E24129*N24129,(E24129-1)*N24129),IF(B24129<C24129,E24129*N24129,IF(B24129<2*C24129,(E24129-1)*N24129,(E24129-2)*N24129))),O24129)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.41415430912677853,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D24144,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G24144,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C2ai",0.78079730290429383,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D24165,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G24165,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C4e",0.44988027964546451,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D24176,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G24176,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.94404422047789294,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D24207,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G24207,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C1",0.67356281233301751,{"$f":"1/M24230","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D24230,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D24230+MATCH(1,INDIRECT(F24230),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G24230,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G24230+MATCH(1,INDIRECT(I24230),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24230>1,IF(M24230=2,IF(B24230<C24230,E24230*N24230,(E24230-1)*N24230),IF(B24230<C24230,E24230*N24230,IF(B24230<2*C24230,(E24230-1)*N24230,(E24230-2)*N24230))),O24230)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C4a",0.77971260841322521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D24238,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G24238,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L24246>Calculations!$G$39,\"EV\",IF(L24246>Calculations!$G$40,\"HV\",IF(L24246>Calculations!$G$41,\"MV\",IF(L24246>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.52146101874770323,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D24269,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G24269,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["B3",0.3249736640824078,{"$f":"1/M24295","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D24295,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D24295+MATCH(1,INDIRECT(F24295),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G24295,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G24295+MATCH(1,INDIRECT(I24295),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24295>1,IF(M24295=2,IF(B24295<C24295,E24295*N24295,(E24295-1)*N24295),IF(B24295<C24295,E24295*N24295,IF(B24295<2*C24295,(E24295-1)*N24295,(E24295-2)*N24295))),O24295)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2c",0.55452713468233494,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D24301,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G24301,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.17054209505847906},{"$f":"1/M24316","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D24316,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D24316+MATCH(1,INDIRECT(F24316),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24316=2,2,IF(G24316=3,1,IF(G24316=4,0,IF(G24316=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G24316,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G24316+MATCH(1,INDIRECT(I24316),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24316=3,1,IF(J24316=4,0,IF(J24316=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24316>1,IF(M24316=2,IF(B24316<C24316,E24316*N24316,(E24316-1)*N24316),IF(B24316<C24316,E24316*N24316,IF(B24316<2*C24316,(E24316-1)*N24316,(E24316-2)*N24316))),O24316)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.28987515047571066,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D24332,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G24332,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C6",0.71417438932904964,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D24344,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G24344,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2ai",0.96694173317150667,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D24363,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G24363,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.7094950548771185},{"$f":"1/M24379","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D24379,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D24379+MATCH(1,INDIRECT(F24379),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24379=2,2,IF(G24379=3,1,IF(G24379=4,0,IF(G24379=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G24379,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G24379+MATCH(1,INDIRECT(I24379),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24379=3,1,IF(J24379=4,0,IF(J24379=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24379>1,IF(M24379=2,IF(B24379<C24379,E24379*N24379,(E24379-1)*N24379),IF(B24379<C24379,E24379*N24379,IF(B24379<2*C24379,(E24379-1)*N24379,(E24379-2)*N24379))),O24379)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.92818424888388706,{"$f":"1/M24394","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D24394,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D24394+MATCH(1,INDIRECT(F24394),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G24394,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G24394+MATCH(1,INDIRECT(I24394),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24394>1,IF(M24394=2,IF(B24394<C24394,E24394*N24394,(E24394-1)*N24394),IF(B24394<C24394,E24394*N24394,IF(B24394<2*C24394,(E24394-1)*N24394,(E24394-2)*N24394))),O24394)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.47274420730365141,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D24409,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G24409,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2b",0.42363962633625984,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D24426,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G24426,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",6.5083993324045464E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D24441,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G24441,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.22357640063935558},{"$f":"1/M24457","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D24457=1,3,IF(D24457=2,2,IF(D24457=3,1,IF(D24457=4,0,IF(D24457=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D24457,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D24457+MATCH(1,INDIRECT(F24457),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24457=2,2,IF(G24457=3,1,IF(G24457=4,0,IF(G24457=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G24457,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G24457+MATCH(1,INDIRECT(I24457),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24457=3,1,IF(J24457=4,0,IF(J24457=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24457>1,IF(M24457=2,IF(B24457<C24457,E24457*N24457,H24457*N24457),IF(B24457<C24457,E24457*N24457,IF(B24457<2*C24457,H24457*N24457,K24457*N24457))),O24457)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5a",0.19558354191878413,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D24474,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G24474,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.75372268801229059,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D24504,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G24504,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L24515>=Calculations!$H$39,\"EV\",IF(L24515>=Calculations!$H$40,\"HV\",IF(L24515>=Calculations!$H$41,\"MV\",IF(L24515>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M24519=\"EV\",1,IF(M24519=\"HV\",2,IF(M24519=\"MV\",3,IF(M24519=\"PS\",4,IF(M24519=\"IL\",5,6)))))","v":6}]
["C4e",0.18634814923143683,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D24539,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G24539,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L24543>Calculations!$G$39,\"EV\",IF(L24543>Calculations!$G$40,\"HV\",IF(L24543>Calculations!$G$41,\"MV\",IF(L24543>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.75645335763553312,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D24566,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G24566,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24610:L24613)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",4.2365223623397341E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D24629,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G24629,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.19619674654101171},{"$f":"1/M24644","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D24644,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D24644+MATCH(1,INDIRECT(F24644),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24644=2,2,IF(G24644=3,1,IF(G24644=4,0,IF(G24644=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G24644,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G24644+MATCH(1,INDIRECT(I24644),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24644=3,1,IF(J24644=4,0,IF(J24644=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24644>1,IF(M24644=2,IF(B24644<C24644,E24644*N24644,(E24644-1)*N24644),IF(B24644<C24644,E24644*N24644,IF(B24644<2*C24644,(E24644-1)*N24644,(E24644-2)*N24644))),O24644)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[]
["D1",{"$f":"RAND()","v":0.9233864374934867},{"$f":"1/M24676","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D24676,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D24676+MATCH(1,INDIRECT(F24676),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24676=2,2,IF(G24676=3,1,IF(G24676=4,0,IF(G24676=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G24676,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G24676+MATCH(1,INDIRECT(I24676),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24676=3,1,IF(J24676=4,0,IF(J24676=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24676>1,IF(M24676=2,IF(B24676<C24676,E24676*N24676,(E24676-1)*N24676),IF(B24676<C24676,E24676*N24676,IF(B24676<2*C24676,(E24676-1)*N24676,(E24676-2)*N24676))),O24676)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",9.2789680104425676E-2,{"$f":"1/M24691","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D24691,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D24691+MATCH(1,INDIRECT(F24691),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G24691,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G24691+MATCH(1,INDIRECT(I24691),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24691>1,IF(M24691=2,IF(B24691<C24691,E24691*N24691,(E24691-1)*N24691),IF(B24691<C24691,E24691*N24691,IF(B24691<2*C24691,(E24691-1)*N24691,(E24691-2)*N24691))),O24691)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.40391475673257948,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D24707,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G24707,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M24716,Calculations!$P$22:$U$28,N24717+1,FALSE)","v":"IE"}]
["B3",0.58776843996841455,{"$f":"1/M24724","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D24724,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D24724+MATCH(1,INDIRECT(F24724),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G24724,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G24724+MATCH(1,INDIRECT(I24724),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24724>1,IF(M24724=2,IF(B24724<C24724,E24724*N24724,(E24724-1)*N24724),IF(B24724<C24724,E24724*N24724,IF(B24724<2*C24724,(E24724-1)*N24724,(E24724-2)*N24724))),O24724)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.3398820195684088,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D24739,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G24739,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.97706805709632505},{"$f":"1/M24754","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D24754=1,3,IF(D24754=2,2,IF(D24754=3,1,IF(D24754=4,0,IF(D24754=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D24754,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D24754+MATCH(1,INDIRECT(F24754),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24754=2,2,IF(G24754=3,1,IF(G24754=4,0,IF(G24754=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G24754,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G24754+MATCH(1,INDIRECT(I24754),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24754=3,1,IF(J24754=4,0,IF(J24754=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24754>1,IF(M24754=2,IF(B24754<C24754,E24754*N24754,H24754*N24754),IF(B24754<C24754,E24754*N24754,IF(B24754<2*C24754,H24754*N24754,K24754*N24754))),O24754)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L24779>=Calculations!$H$39,\"EV\",IF(L24779>=Calculations!$H$40,\"HV\",IF(L24779>=Calculations!$H$41,\"MV\",IF(L24779>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M24783=\"EV\",1,IF(M24783=\"HV\",2,IF(M24783=\"MV\",3,IF(M24783=\"PS\",4,IF(M24783=\"IL\",5,6)))))","v":6}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.97463556954006325,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D24802,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G24802,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M24815,Calculations!$P$22:$U$28,N24816+1,FALSE)","v":"IE"}]
["C4a",0.27273770754500026,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D24832,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G24832,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L24845>=Calculations!$H$39,\"EV\",IF(L24845>=Calculations!$H$40,\"HV\",IF(L24845>=Calculations!$H$41,\"MV\",IF(L24845>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M24849=\"EV\",1,IF(M24849=\"HV\",2,IF(M24849=\"MV\",3,IF(M24849=\"PS\",4,IF(M24849=\"IL\",5,6)))))","v":6}]
["C3",0.96289320589366534,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D24864,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G24864,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L24873>Calculations!$G$39,\"EV\",IF(L24873>Calculations!$G$40,\"HV\",IF(L24873>Calculations!$G$41,\"MV\",IF(L24873>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",7.6826023181473468E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D24896,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G24896,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24907:L24910)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.88570298184227703,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D24927,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G24927,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2aii",0.82093222522645592,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D24958,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G24958,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":6.095593643186048E-2},{"$f":"1/M24974","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D24974,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D24974+MATCH(1,INDIRECT(F24974),0)","v":{"$error":"#N/A"}},{"$f":"IF(G24974=2,2,IF(G24974=3,1,IF(G24974=4,0,IF(G24974=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G24974,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G24974+MATCH(1,INDIRECT(I24974),0)","v":{"$error":"#N/A"}},{"$f":"IF(J24974=3,1,IF(J24974=4,0,IF(J24974=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M24974>1,IF(M24974=2,IF(B24974<C24974,E24974*N24974,(E24974-1)*N24974),IF(B24974<C24974,E24974*N24974,IF(B24974<2*C24974,(E24974-1)*N24974,(E24974-2)*N24974))),O24974)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.23002218482278969,{"$f":"1/M24989","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D24989,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D24989+MATCH(1,INDIRECT(F24989),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G24989,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G24989+MATCH(1,INDIRECT(I24989),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M24989>1,IF(M24989=2,IF(B24989<C24989,E24989*N24989,(E24989-1)*N24989),IF(B24989<C24989,E24989*N24989,IF(B24989<2*C24989,(E24989-1)*N24989,(E24989-2)*N24989))),O24989)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[]
["B3",0.50020990697102219,{"$f":"1/M25021","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D25021,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D25021+MATCH(1,INDIRECT(F25021),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G25021,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G25021+MATCH(1,INDIRECT(I25021),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25021>1,IF(M25021=2,IF(B25021<C25021,E25021*N25021,(E25021-1)*N25021),IF(B25021<C25021,E25021*N25021,IF(B25021<2*C25021,(E25021-1)*N25021,(E25021-2)*N25021))),O25021)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.47006797568467928,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D25036,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G25036,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.92996692906649714,{"$f":"1/M25052","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D25052=1,3,IF(D25052=2,2,IF(D25052=3,1,IF(D25052=4,0,IF(D25052=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D25052,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D25052+MATCH(1,INDIRECT(F25052),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G25052,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G25052+MATCH(1,INDIRECT(I25052),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25052>1,IF(M25052=2,IF(B25052<C25052,E25052*N25052,(E25052-1)*N25052),IF(B25052<C25052,E25052*N25052,IF(B25052<2*C25052,(E25052-1)*N25052,(E25052-2)*N25052))),O25052)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2c",0.37380700961014368,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D25060,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G25060,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.6572125267545198,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D25099,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G25099,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M25112,Calculations!$P$22:$U$28,N25113+1,FALSE)","v":"IE"}]
["C2bii",1.3775189892576534E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D25125,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G25125,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L25142>=Calculations!$H$39,\"EV\",IF(L25142>=Calculations!$H$40,\"HV\",IF(L25142>=Calculations!$H$41,\"MV\",IF(L25142>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M25146=\"EV\",1,IF(M25146=\"HV\",2,IF(M25146=\"MV\",3,IF(M25146=\"PS\",4,IF(M25146=\"IL\",5,6)))))","v":6}]
["C3",1.3812746044376434E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D25161,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G25161,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2bi",0.16181426956904399,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D25190,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G25190,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25204:L25207)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.46156603079661684,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D25224,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G25224,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.7779121146450485},{"$f":"1/M25239","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D25239,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D25239+MATCH(1,INDIRECT(F25239),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25239=2,2,IF(G25239=3,1,IF(G25239=4,0,IF(G25239=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G25239,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G25239+MATCH(1,INDIRECT(I25239),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25239=3,1,IF(J25239=4,0,IF(J25239=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25239>1,IF(M25239=2,IF(B25239<C25239,E25239*N25239,(E25239-1)*N25239),IF(B25239<C25239,E25239*N25239,IF(B25239<2*C25239,(E25239-1)*N25239,(E25239-2)*N25239))),O25239)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.56227849656128448,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D25255,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G25255,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.32049880268043207},{"$f":"1/M25271","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D25271,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D25271+MATCH(1,INDIRECT(F25271),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25271=2,2,IF(G25271=3,1,IF(G25271=4,0,IF(G25271=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G25271,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G25271+MATCH(1,INDIRECT(I25271),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25271=3,1,IF(J25271=4,0,IF(J25271=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25271>1,IF(M25271=2,IF(B25271<C25271,E25271*N25271,(E25271-1)*N25271),IF(B25271<C25271,E25271*N25271,IF(B25271<2*C25271,(E25271-1)*N25271,(E25271-2)*N25271))),O25271)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",3.8118828647449088E-2,{"$f":"1/M25286","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D25286,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D25286+MATCH(1,INDIRECT(F25286),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G25286,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G25286+MATCH(1,INDIRECT(I25286),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25286>1,IF(M25286=2,IF(B25286<C25286,E25286*N25286,(E25286-1)*N25286),IF(B25286<C25286,E25286*N25286,IF(B25286<2*C25286,(E25286-1)*N25286,(E25286-2)*N25286))),O25286)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25282:L25301)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D2",{"$f":"RAND()","v":0.26545761602772633},{"$f":"1/M25304","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D25304,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D25304+MATCH(1,INDIRECT(F25304),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25304=2,2,IF(G25304=3,1,IF(G25304=4,0,IF(G25304=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G25304,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G25304+MATCH(1,INDIRECT(I25304),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25304=3,1,IF(J25304=4,0,IF(J25304=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25304>1,IF(M25304=2,IF(B25304<C25304,E25304*N25304,(E25304-1)*N25304),IF(B25304<C25304,E25304*N25304,IF(B25304<2*C25304,(E25304-1)*N25304,(E25304-2)*N25304))),O25304)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.20027323326709934,{"$f":"1/M25319","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D25319,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D25319+MATCH(1,INDIRECT(F25319),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G25319,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G25319+MATCH(1,INDIRECT(I25319),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25319>1,IF(M25319=2,IF(B25319<C25319,E25319*N25319,(E25319-1)*N25319),IF(B25319<C25319,E25319*N25319,IF(B25319<2*C25319,(E25319-1)*N25319,(E25319-2)*N25319))),O25319)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",3.1935037192590943E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D25334,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G25334,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.49045894082088115,{"$f":"1/M25349","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D25349=1,3,IF(D25349=2,2,IF(D25349=3,1,IF(D25349=4,0,IF(D25349=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D25349,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D25349+MATCH(1,INDIRECT(F25349),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G25349,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G25349+MATCH(1,INDIRECT(I25349),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25349>1,IF(M25349=2,IF(B25349<C25349,E25349*N25349,(E25349-1)*N25349),IF(B25349<C25349,E25349*N25349,IF(B25349<2*C25349,(E25349-1)*N25349,(E25349-2)*N25349))),O25349)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["D1",{"$f":"RAND()","v":0.62122844700571345},{"$f":"1/M25369","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D25369,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D25369+MATCH(1,INDIRECT(F25369),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25369=2,2,IF(G25369=3,1,IF(G25369=4,0,IF(G25369=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G25369,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G25369+MATCH(1,INDIRECT(I25369),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25369=3,1,IF(J25369=4,0,IF(J25369=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25369>1,IF(M25369=2,IF(B25369<C25369,E25369*N25369,(E25369-1)*N25369),IF(B25369<C25369,E25369*N25369,IF(B25369<2*C25369,(E25369-1)*N25369,(E25369-2)*N25369))),O25369)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B1",{"$f":"RAND()","v":0.50580676210122744},{"$f":"1/M25381","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D25381=1,3,IF(D25381=2,2,IF(D25381=3,1,IF(D25381=4,0,IF(D25381=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D25381,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D25381+MATCH(1,INDIRECT(F25381),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25381=2,2,IF(G25381=3,1,IF(G25381=4,0,IF(G25381=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G25381,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G25381+MATCH(1,INDIRECT(I25381),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25381=3,1,IF(J25381=4,0,IF(J25381=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25381>1,IF(M25381=2,IF(B25381<C25381,E25381*N25381,H25381*N25381),IF(B25381<C25381,E25381*N25381,IF(B25381<2*C25381,H25381*N25381,K25381*N25381))),O25381)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.89082960307495807,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D25396,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G25396,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25414:L25433)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M25442,Calculations!$P$22:$U$28,N25443+1,FALSE)","v":"IE"}]
["C4a",0.67332793783083156,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D25459,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G25459,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C6",0.74128051184708754,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D25499,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G25499,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C2bii",0.89094517219138236,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D25521,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G25521,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.35068496962914331},{"$f":"1/M25537","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D25537,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D25537+MATCH(1,INDIRECT(F25537),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25537=2,2,IF(G25537=3,1,IF(G25537=4,0,IF(G25537=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G25537,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G25537+MATCH(1,INDIRECT(I25537),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25537=3,1,IF(J25537=4,0,IF(J25537=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25537>1,IF(M25537=2,IF(B25537<C25537,E25537*N25537,(E25537-1)*N25537),IF(B25537<C25537,E25537*N25537,IF(B25537<2*C25537,(E25537-1)*N25537,(E25537-2)*N25537))),O25537)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.96154780066336121,{"$f":"1/M25548","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D25548,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D25548+MATCH(1,INDIRECT(F25548),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G25548,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G25548+MATCH(1,INDIRECT(I25548),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25548>1,IF(M25548=2,IF(B25548<C25548,E25548*N25548,(E25548-1)*N25548),IF(B25548<C25548,E25548*N25548,IF(B25548<2*C25548,(E25548-1)*N25548,(E25548-2)*N25548))),O25548)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D3",{"$f":"RAND()","v":0.33303605018868609},{"$f":"1/M25569","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D25569,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D25569+MATCH(1,INDIRECT(F25569),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25569=2,2,IF(G25569=3,1,IF(G25569=4,0,IF(G25569=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G25569,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G25569+MATCH(1,INDIRECT(I25569),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25569=3,1,IF(J25569=4,0,IF(J25569=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25569>1,IF(M25569=2,IF(B25569<C25569,E25569*N25569,(E25569-1)*N25569),IF(B25569<C25569,E25569*N25569,IF(B25569<2*C25569,(E25569-1)*N25569,(E25569-2)*N25569))),O25569)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.54764635714549292,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D25584,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G25584,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25579:L25598)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2a",0.91684046788577778,{"$f":"1/M25613","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D25613=1,3,IF(D25613=2,2,IF(D25613=3,1,IF(D25613=4,0,IF(D25613=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D25613,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D25613+MATCH(1,INDIRECT(F25613),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G25613,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G25613+MATCH(1,INDIRECT(I25613),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25613>1,IF(M25613=2,IF(B25613<C25613,E25613*N25613,(E25613-1)*N25613),IF(B25613<C25613,E25613*N25613,IF(B25613<2*C25613,(E25613-1)*N25613,(E25613-2)*N25613))),O25613)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C6",0.88011146149613384,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D25631,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G25631,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.51070933031119947,{"$f":"1/M25647","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D25647,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D25647+MATCH(1,INDIRECT(F25647),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G25647,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G25647+MATCH(1,INDIRECT(I25647),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25647>1,IF(M25647=2,IF(B25647<C25647,E25647*N25647,(E25647-1)*N25647),IF(B25647<C25647,E25647*N25647,IF(B25647<2*C25647,(E25647-1)*N25647,(E25647-2)*N25647))),O25647)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.82371327673105244,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D25662,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G25662,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.30016435695466959},{"$f":"1/M25678","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D25678=1,3,IF(D25678=2,2,IF(D25678=3,1,IF(D25678=4,0,IF(D25678=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D25678,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D25678+MATCH(1,INDIRECT(F25678),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25678=2,2,IF(G25678=3,1,IF(G25678=4,0,IF(G25678=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G25678,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G25678+MATCH(1,INDIRECT(I25678),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25678=3,1,IF(J25678=4,0,IF(J25678=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25678>1,IF(M25678=2,IF(B25678<C25678,E25678*N25678,H25678*N25678),IF(B25678<C25678,E25678*N25678,IF(B25678<2*C25678,H25678*N25678,K25678*N25678))),O25678)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.7130813373068281,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D25694,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G25694,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.25085570175915639,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D25724,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G25724,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4a",0.78986428184933621,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D25756,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G25756,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L25764>Calculations!$G$39,\"EV\",IF(L25764>Calculations!$G$40,\"HV\",IF(L25764>Calculations!$G$41,\"MV\",IF(L25764>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.46619257708291173,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D25787,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G25787,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C4d",0.26730703117101395,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D25792,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G25792,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2c",0.84749039316263131,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D25819,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G25819,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.65970238937220893},{"$f":"1/M25834","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D25834,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D25834+MATCH(1,INDIRECT(F25834),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25834=2,2,IF(G25834=3,1,IF(G25834=4,0,IF(G25834=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G25834,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G25834+MATCH(1,INDIRECT(I25834),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25834=3,1,IF(J25834=4,0,IF(J25834=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25834>1,IF(M25834=2,IF(B25834<C25834,E25834*N25834,(E25834-1)*N25834),IF(B25834<C25834,E25834*N25834,IF(B25834<2*C25834,(E25834-1)*N25834,(E25834-2)*N25834))),O25834)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.3931719124963281,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D25850,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G25850,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C4c",0.75475163676371204,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D25857,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G25857,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2ai",0.94181203922692336,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D25881,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G25881,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.95208875288698047},{"$f":"1/M25897","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D25897,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D25897+MATCH(1,INDIRECT(F25897),0)","v":{"$error":"#N/A"}},{"$f":"IF(G25897=2,2,IF(G25897=3,1,IF(G25897=4,0,IF(G25897=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G25897,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G25897+MATCH(1,INDIRECT(I25897),0)","v":{"$error":"#N/A"}},{"$f":"IF(J25897=3,1,IF(J25897=4,0,IF(J25897=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M25897>1,IF(M25897=2,IF(B25897<C25897,E25897*N25897,(E25897-1)*N25897),IF(B25897<C25897,E25897*N25897,IF(B25897<2*C25897,(E25897-1)*N25897,(E25897-2)*N25897))),O25897)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.38452193983144933,{"$f":"1/M25912","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D25912,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D25912+MATCH(1,INDIRECT(F25912),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G25912,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G25912+MATCH(1,INDIRECT(I25912),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25912>1,IF(M25912=2,IF(B25912<C25912,E25912*N25912,(E25912-1)*N25912),IF(B25912<C25912,E25912*N25912,IF(B25912<2*C25912,(E25912-1)*N25912,(E25912-2)*N25912))),O25912)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C4b",0.1316473153160741,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D25922,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G25922,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25909:L25928)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.62576069927067002,{"$f":"1/M25944","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D25944,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D25944+MATCH(1,INDIRECT(F25944),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G25944,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G25944+MATCH(1,INDIRECT(I25944),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M25944>1,IF(M25944=2,IF(B25944<C25944,E25944*N25944,(E25944-1)*N25944),IF(B25944<C25944,E25944*N25944,IF(B25944<2*C25944,(E25944-1)*N25944,(E25944-2)*N25944))),O25944)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.46984382633978605,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D25960,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G25960,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C4a",3.1151804286157936E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D25987,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G25987,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4e",0.98962641661798312,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D25991,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G25991,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.53146360702251394,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D26022,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G26022,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L26028>Calculations!$G$39,\"EV\",IF(L26028>Calculations!$G$40,\"HV\",IF(L26028>Calculations!$G$41,\"MV\",IF(L26028>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",0.15280023501704709,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D26054,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G26054,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L26061>Calculations!$G$39,\"EV\",IF(L26061>Calculations!$G$40,\"HV\",IF(L26061>Calculations!$G$41,\"MV\",IF(L26061>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.86162345063284251,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D26085,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G26085,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.21756127166991845,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D26116,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G26116,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L26128:L26131)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.74313211417360081,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D26147,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G26147,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[]
["C2aii",0.51385918495481886,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D26179,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G26179,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.74496266562767866},{"$f":"1/M26194","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D26194,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D26194+MATCH(1,INDIRECT(F26194),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26194=2,2,IF(G26194=3,1,IF(G26194=4,0,IF(G26194=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G26194,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G26194+MATCH(1,INDIRECT(I26194),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26194=3,1,IF(J26194=4,0,IF(J26194=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26194>1,IF(M26194=2,IF(B26194<C26194,E26194*N26194,(E26194-1)*N26194),IF(B26194<C26194,E26194*N26194,IF(B26194<2*C26194,(E26194-1)*N26194,(E26194-2)*N26194))),O26194)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.52224283858886111,{"$f":"1/M26210","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D26210,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D26210+MATCH(1,INDIRECT(F26210),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G26210,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G26210+MATCH(1,INDIRECT(I26210),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26210>1,IF(M26210=2,IF(B26210<C26210,E26210*N26210,(E26210-1)*N26210),IF(B26210<C26210,E26210*N26210,IF(B26210<2*C26210,(E26210-1)*N26210,(E26210-2)*N26210))),O26210)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L26227:L26230)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["B2b",0.68161701947495978,{"$f":"1/M26241","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D26241,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D26241+MATCH(1,INDIRECT(F26241),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G26241,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G26241+MATCH(1,INDIRECT(I26241),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26241>1,IF(M26241=2,IF(B26241<C26241,E26241*N26241,(E26241-1)*N26241),IF(B26241<C26241,E26241*N26241,IF(B26241<2*C26241,(E26241-1)*N26241,(E26241-2)*N26241))),O26241)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.30902271623029431,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D26257,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G26257,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.18787344586631916},{"$f":"1/M26272","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26272=1,3,IF(D26272=2,2,IF(D26272=3,1,IF(D26272=4,0,IF(D26272=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D26272,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D26272+MATCH(1,INDIRECT(F26272),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26272=2,2,IF(G26272=3,1,IF(G26272=4,0,IF(G26272=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G26272,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G26272+MATCH(1,INDIRECT(I26272),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26272=3,1,IF(J26272=4,0,IF(J26272=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26272>1,IF(M26272=2,IF(B26272<C26272,E26272*N26272,H26272*N26272),IF(B26272<C26272,E26272*N26272,IF(B26272<2*C26272,H26272*N26272,K26272*N26272))),O26272)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bii",0.74409621055963882,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D26280,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G26280,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.88342987603205625,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D26319,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G26319,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M26333,Calculations!$P$22:$U$28,N26334+1,FALSE)","v":"IE"}]
["C2bi",0.16661702049886162,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D26345,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G26345,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L26358>Calculations!$G$39,\"EV\",IF(L26358>Calculations!$G$40,\"HV\",IF(L26358>Calculations!$G$41,\"MV\",IF(L26358>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.74685739997135248,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D26382,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G26382,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2aii",0.4062395850032503,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D26410,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G26410,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L26425:L26428)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.89053632271245708,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D26444,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G26444,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.18473206965321209},{"$f":"1/M26460","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D26460,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D26460+MATCH(1,INDIRECT(F26460),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26460=2,2,IF(G26460=3,1,IF(G26460=4,0,IF(G26460=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G26460,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G26460+MATCH(1,INDIRECT(I26460),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26460=3,1,IF(J26460=4,0,IF(J26460=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26460>1,IF(M26460=2,IF(B26460<C26460,E26460*N26460,(E26460-1)*N26460),IF(B26460<C26460,E26460*N26460,IF(B26460<2*C26460,(E26460-1)*N26460,(E26460-2)*N26460))),O26460)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.13272403063096128,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D26475,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G26475,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",{"$f":"RAND()","v":0.8516950787155263},{"$f":"1/M26492","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D26492,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D26492+MATCH(1,INDIRECT(F26492),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26492=2,2,IF(G26492=3,1,IF(G26492=4,0,IF(G26492=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G26492,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G26492+MATCH(1,INDIRECT(I26492),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26492=3,1,IF(J26492=4,0,IF(J26492=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26492>1,IF(M26492=2,IF(B26492<C26492,E26492*N26492,(E26492-1)*N26492),IF(B26492<C26492,E26492*N26492,IF(B26492<2*C26492,(E26492-1)*N26492,(E26492-2)*N26492))),O26492)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.54267073765699325,{"$f":"1/M26507","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D26507,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D26507+MATCH(1,INDIRECT(F26507),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G26507,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G26507+MATCH(1,INDIRECT(I26507),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26507>1,IF(M26507=2,IF(B26507<C26507,E26507*N26507,(E26507-1)*N26507),IF(B26507<C26507,E26507*N26507,IF(B26507<2*C26507,(E26507-1)*N26507,(E26507-2)*N26507))),O26507)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.85447969627849996,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D26522,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G26522,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["D1",{"$f":"RAND()","v":0.24249707496934647},{"$f":"1/M26524","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D26524,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D26524+MATCH(1,INDIRECT(F26524),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26524=2,2,IF(G26524=3,1,IF(G26524=4,0,IF(G26524=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G26524,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G26524+MATCH(1,INDIRECT(I26524),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26524=3,1,IF(J26524=4,0,IF(J26524=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26524>1,IF(M26524=2,IF(B26524<C26524,E26524*N26524,(E26524-1)*N26524),IF(B26524<C26524,E26524*N26524,IF(B26524<2*C26524,(E26524-1)*N26524,(E26524-2)*N26524))),O26524)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.5975715877773462,{"$f":"1/M26539","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D26539,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D26539+MATCH(1,INDIRECT(F26539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G26539,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G26539+MATCH(1,INDIRECT(I26539),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26539>1,IF(M26539=2,IF(B26539<C26539,E26539*N26539,(E26539-1)*N26539),IF(B26539<C26539,E26539*N26539,IF(B26539<2*C26539,(E26539-1)*N26539,(E26539-2)*N26539))),O26539)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.59057339087902416,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D26554,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G26554,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.87628378293876275,{"$f":"1/M26570","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26570=1,3,IF(D26570=2,2,IF(D26570=3,1,IF(D26570=4,0,IF(D26570=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D26570,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D26570+MATCH(1,INDIRECT(F26570),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G26570,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G26570+MATCH(1,INDIRECT(I26570),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26570>1,IF(M26570=2,IF(B26570<C26570,E26570*N26570,(E26570-1)*N26570),IF(B26570<C26570,E26570*N26570,IF(B26570<2*C26570,(E26570-1)*N26570,(E26570-2)*N26570))),O26570)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L26569:L26588)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.26034683784976387},{"$f":"1/M26602","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26602=1,3,IF(D26602=2,2,IF(D26602=3,1,IF(D26602=4,0,IF(D26602=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D26602,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D26602+MATCH(1,INDIRECT(F26602),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26602=2,2,IF(G26602=3,1,IF(G26602=4,0,IF(G26602=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G26602,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G26602+MATCH(1,INDIRECT(I26602),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26602=3,1,IF(J26602=4,0,IF(J26602=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26602>1,IF(M26602=2,IF(B26602<C26602,E26602*N26602,H26602*N26602),IF(B26602<C26602,E26602*N26602,IF(B26602<2*C26602,H26602*N26602,K26602*N26602))),O26602)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.64428129959103597,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D26617,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G26617,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M26630,Calculations!$P$22:$U$28,N26631+1,FALSE)","v":"IE"}]
["C6",0.36909709139676694,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D26654,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G26654,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L26660>=Calculations!$H$39,\"EV\",IF(L26660>=Calculations!$H$40,\"HV\",IF(L26660>=Calculations!$H$41,\"MV\",IF(L26660>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M26664=\"EV\",1,IF(M26664=\"HV\",2,IF(M26664=\"MV\",3,IF(M26664=\"PS\",4,IF(M26664=\"IL\",5,6)))))","v":6}]
["C4a",0.97345334629919988,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D26680,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G26680,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C5b",0.76442105701953278,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D26719,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G26719,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[]
["C2bii",0.92183427146182784,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D26742,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G26742,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.54568150884028455},{"$f":"1/M26757","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D26757,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D26757+MATCH(1,INDIRECT(F26757),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26757=2,2,IF(G26757=3,1,IF(G26757=4,0,IF(G26757=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G26757,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G26757+MATCH(1,INDIRECT(I26757),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26757=3,1,IF(J26757=4,0,IF(J26757=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26757>1,IF(M26757=2,IF(B26757<C26757,E26757*N26757,(E26757-1)*N26757),IF(B26757<C26757,E26757*N26757,IF(B26757<2*C26757,(E26757-1)*N26757,(E26757-2)*N26757))),O26757)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B2a",0.35786717467885476,{"$f":"1/M26768","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26768=1,3,IF(D26768=2,2,IF(D26768=3,1,IF(D26768=4,0,IF(D26768=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D26768,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D26768+MATCH(1,INDIRECT(F26768),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G26768,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G26768+MATCH(1,INDIRECT(I26768),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26768>1,IF(M26768=2,IF(B26768<C26768,E26768*N26768,(E26768-1)*N26768),IF(B26768<C26768,E26768*N26768,IF(B26768<2*C26768,(E26768-1)*N26768,(E26768-2)*N26768))),O26768)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["D2",{"$f":"RAND()","v":4.8252443776034659E-2},{"$f":"1/M26789","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D26789,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D26789+MATCH(1,INDIRECT(F26789),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26789=2,2,IF(G26789=3,1,IF(G26789=4,0,IF(G26789=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G26789,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G26789+MATCH(1,INDIRECT(I26789),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26789=3,1,IF(J26789=4,0,IF(J26789=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26789>1,IF(M26789=2,IF(B26789<C26789,E26789*N26789,(E26789-1)*N26789),IF(B26789<C26789,E26789*N26789,IF(B26789<2*C26789,(E26789-1)*N26789,(E26789-2)*N26789))),O26789)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2ai",0.3326882818733754,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D26805,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G26805,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L26800:L26819)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":0.17275801932729873},{"$f":"1/M26833","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26833=1,3,IF(D26833=2,2,IF(D26833=3,1,IF(D26833=4,0,IF(D26833=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D26833,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D26833+MATCH(1,INDIRECT(F26833),0)","v":{"$error":"#N/A"}},{"$f":"IF(G26833=2,2,IF(G26833=3,1,IF(G26833=4,0,IF(G26833=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G26833,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G26833+MATCH(1,INDIRECT(I26833),0)","v":{"$error":"#N/A"}},{"$f":"IF(J26833=3,1,IF(J26833=4,0,IF(J26833=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M26833>1,IF(M26833=2,IF(B26833<C26833,E26833*N26833,H26833*N26833),IF(B26833<C26833,E26833*N26833,IF(B26833<2*C26833,H26833*N26833,K26833*N26833))),O26833)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C6",0.94854563262540648,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D26852,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G26852,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.48888574189341727,{"$f":"1/M26867","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D26867=1,3,IF(D26867=2,2,IF(D26867=3,1,IF(D26867=4,0,IF(D26867=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D26867,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D26867+MATCH(1,INDIRECT(F26867),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G26867,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G26867+MATCH(1,INDIRECT(I26867),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M26867>1,IF(M26867=2,IF(B26867<C26867,E26867*N26867,(E26867-1)*N26867),IF(B26867<C26867,E26867*N26867,IF(B26867<2*C26867,(E26867-1)*N26867,(E26867-2)*N26867))),O26867)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.83115275358867935,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D26882,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G26882,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.140595780050363,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D26914,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G26914,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4b",0.32642943836417271,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D26945,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G26945,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",0.61187479420402746,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D26977,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G26977,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.30919354724786796,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D27008,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G27008,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C4c",0.9022870169514341,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D27012,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G27012,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C2bii",0.82908627700913329,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D27039,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G27039,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D4",{"$f":"RAND()","v":0.28373134529754973},{"$f":"1/M27055","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D27055,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D27055+MATCH(1,INDIRECT(F27055),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27055=2,2,IF(G27055=3,1,IF(G27055=4,0,IF(G27055=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G27055,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G27055+MATCH(1,INDIRECT(I27055),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27055=3,1,IF(J27055=4,0,IF(J27055=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27055>1,IF(M27055=2,IF(B27055<C27055,E27055*N27055,(E27055-1)*N27055),IF(B27055<C27055,E27055*N27055,IF(B27055<2*C27055,(E27055-1)*N27055,(E27055-2)*N27055))),O27055)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.7999217529702608,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D27070,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G27070,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4b",2.1709509388473824E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D27077,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G27077,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C2ai",0.75808489821625902,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D27102,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G27102,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27097:L27116)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.69858381602325703},{"$f":"1/M27118","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D27118,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D27118+MATCH(1,INDIRECT(F27118),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27118=2,2,IF(G27118=3,1,IF(G27118=4,0,IF(G27118=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G27118,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G27118+MATCH(1,INDIRECT(I27118),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27118=3,1,IF(J27118=4,0,IF(J27118=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27118>1,IF(M27118=2,IF(B27118<C27118,E27118*N27118,(E27118-1)*N27118),IF(B27118<C27118,E27118*N27118,IF(B27118<2*C27118,(E27118-1)*N27118,(E27118-2)*N27118))),O27118)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C4a",0.97343097426420955,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D27142,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G27142,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C6",0.36261056532881741,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D27149,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G27149,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.21317176360669654,{"$f":"1/M27165","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D27165,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D27165+MATCH(1,INDIRECT(F27165),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G27165,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G27165+MATCH(1,INDIRECT(I27165),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27165>1,IF(M27165=2,IF(B27165<C27165,E27165*N27165,(E27165-1)*N27165),IF(B27165<C27165,E27165*N27165,IF(B27165<2*C27165,(E27165-1)*N27165,(E27165-2)*N27165))),O27165)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.48638380208871246,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D27180,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G27180,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C3",0.43039309088508826,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D27207,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G27207,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4e",0.46460360161970604,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D27212,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G27212,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4c",0.39823432163757144,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D27243,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G27243,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C4a",0.5859175224265234,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D27274,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G27274,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L27282>Calculations!$G$39,\"EV\",IF(L27282>Calculations!$G$40,\"HV\",IF(L27282>Calculations!$G$41,\"MV\",IF(L27282>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.64624565378459364,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D27305,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G27305,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2c",0.82475479658621553,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D27337,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G27337,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.28022449173995501},{"$f":"1/M27352","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D27352,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D27352+MATCH(1,INDIRECT(F27352),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27352=2,2,IF(G27352=3,1,IF(G27352=4,0,IF(G27352=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G27352,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G27352+MATCH(1,INDIRECT(I27352),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27352=3,1,IF(J27352=4,0,IF(J27352=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27352>1,IF(M27352=2,IF(B27352<C27352,E27352*N27352,(E27352-1)*N27352),IF(B27352<C27352,E27352*N27352,IF(B27352<2*C27352,(E27352-1)*N27352,(E27352-2)*N27352))),O27352)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.5682835116841447,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D27368,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G27368,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27382:L27385)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2ai",3.2463887147923254E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D27399,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G27399,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.52578614926748768},{"$f":"1/M27415","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D27415,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D27415+MATCH(1,INDIRECT(F27415),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27415=2,2,IF(G27415=3,1,IF(G27415=4,0,IF(G27415=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G27415,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G27415+MATCH(1,INDIRECT(I27415),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27415=3,1,IF(J27415=4,0,IF(J27415=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27415>1,IF(M27415=2,IF(B27415<C27415,E27415*N27415,(E27415-1)*N27415),IF(B27415<C27415,E27415*N27415,IF(B27415<2*C27415,(E27415-1)*N27415,(E27415-2)*N27415))),O27415)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.59151786789427863,{"$f":"1/M27430","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D27430,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D27430+MATCH(1,INDIRECT(F27430),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G27430,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G27430+MATCH(1,INDIRECT(I27430),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27430>1,IF(M27430=2,IF(B27430<C27430,E27430*N27430,(E27430-1)*N27430),IF(B27430<C27430,E27430*N27430,IF(B27430<2*C27430,(E27430-1)*N27430,(E27430-2)*N27430))),O27430)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D4",{"$f":"RAND()","v":0.36717828083361814},{"$f":"1/M27451","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D27451,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D27451+MATCH(1,INDIRECT(F27451),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27451=2,2,IF(G27451=3,1,IF(G27451=4,0,IF(G27451=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G27451,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G27451+MATCH(1,INDIRECT(I27451),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27451=3,1,IF(J27451=4,0,IF(J27451=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27451>1,IF(M27451=2,IF(B27451<C27451,E27451*N27451,(E27451-1)*N27451),IF(B27451<C27451,E27451*N27451,IF(B27451<2*C27451,(E27451-1)*N27451,(E27451-2)*N27451))),O27451)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.27562522188605798,{"$f":"1/M27462","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D27462,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D27462+MATCH(1,INDIRECT(F27462),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G27462,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G27462+MATCH(1,INDIRECT(I27462),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27462>1,IF(M27462=2,IF(B27462<C27462,E27462*N27462,(E27462-1)*N27462),IF(B27462<C27462,E27462*N27462,IF(B27462<2*C27462,(E27462-1)*N27462,(E27462-2)*N27462))),O27462)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.47141909727241382,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D27477,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G27477,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.7632006512936631},{"$f":"1/M27493","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D27493=1,3,IF(D27493=2,2,IF(D27493=3,1,IF(D27493=4,0,IF(D27493=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D27493,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D27493+MATCH(1,INDIRECT(F27493),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27493=2,2,IF(G27493=3,1,IF(G27493=4,0,IF(G27493=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G27493,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G27493+MATCH(1,INDIRECT(I27493),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27493=3,1,IF(J27493=4,0,IF(J27493=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27493>1,IF(M27493=2,IF(B27493<C27493,E27493*N27493,H27493*N27493),IF(B27493<C27493,E27493*N27493,IF(B27493<2*C27493,H27493*N27493,K27493*N27493))),O27493)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C2bi",0.14581152452626422,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D27500,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G27500,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.41263144803761587,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D27540,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G27540,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L27551>=Calculations!$H$39,\"EV\",IF(L27551>=Calculations!$H$40,\"HV\",IF(L27551>=Calculations!$H$41,\"MV\",IF(L27551>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M27555=\"EV\",1,IF(M27555=\"HV\",2,IF(M27555=\"MV\",3,IF(M27555=\"PS\",4,IF(M27555=\"IL\",5,6)))))","v":6}]
["C2aii",0.5495133849554521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D27565,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G27565,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L27579>Calculations!$G$39,\"EV\",IF(L27579>Calculations!$G$40,\"HV\",IF(L27579>Calculations!$G$41,\"MV\",IF(L27579>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.88554735137263774,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D27602,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G27602,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2ai",7.1695071902161733E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D27630,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G27630,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27646:L27649)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.40214836002104726,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D27665,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G27665,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.74939724731922674},{"$f":"1/M27680","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D27680,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D27680+MATCH(1,INDIRECT(F27680),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27680=2,2,IF(G27680=3,1,IF(G27680=4,0,IF(G27680=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G27680,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G27680+MATCH(1,INDIRECT(I27680),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27680=3,1,IF(J27680=4,0,IF(J27680=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27680>1,IF(M27680=2,IF(B27680<C27680,E27680*N27680,(E27680-1)*N27680),IF(B27680<C27680,E27680*N27680,IF(B27680<2*C27680,(E27680-1)*N27680,(E27680-2)*N27680))),O27680)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.28433688789362122,{"$f":"1/M27695","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D27695,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D27695+MATCH(1,INDIRECT(F27695),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G27695,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G27695+MATCH(1,INDIRECT(I27695),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27695>1,IF(M27695=2,IF(B27695<C27695,E27695*N27695,(E27695-1)*N27695),IF(B27695<C27695,E27695*N27695,IF(B27695<2*C27695,(E27695-1)*N27695,(E27695-2)*N27695))),O27695)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["D1",{"$f":"RAND()","v":0.90245530081958536},{"$f":"1/M27712","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D27712,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D27712+MATCH(1,INDIRECT(F27712),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27712=2,2,IF(G27712=3,1,IF(G27712=4,0,IF(G27712=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G27712,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G27712+MATCH(1,INDIRECT(I27712),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27712=3,1,IF(J27712=4,0,IF(J27712=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27712>1,IF(M27712=2,IF(B27712<C27712,E27712*N27712,(E27712-1)*N27712),IF(B27712<C27712,E27712*N27712,IF(B27712<2*C27712,(E27712-1)*N27712,(E27712-2)*N27712))),O27712)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.61552606547559297,{"$f":"1/M27727","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D27727,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D27727+MATCH(1,INDIRECT(F27727),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G27727,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G27727+MATCH(1,INDIRECT(I27727),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27727>1,IF(M27727=2,IF(B27727<C27727,E27727*N27727,(E27727-1)*N27727),IF(B27727<C27727,E27727*N27727,IF(B27727<2*C27727,(E27727-1)*N27727,(E27727-2)*N27727))),O27727)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.33968092920490023,{"$f":"1/M27728","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D27728,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D27728+MATCH(1,INDIRECT(F27728),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G27728,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G27728+MATCH(1,INDIRECT(I27728),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27728>1,IF(M27728=2,IF(B27728<C27728,E27728*N27728,(E27728-1)*N27728),IF(B27728<C27728,E27728*N27728,IF(B27728<2*C27728,(E27728-1)*N27728,(E27728-2)*N27728))),O27728)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27724:L27743)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",7.1117683500952711E-2,{"$f":"1/M27760","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D27760,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D27760+MATCH(1,INDIRECT(F27760),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G27760,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G27760+MATCH(1,INDIRECT(I27760),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M27760>1,IF(M27760=2,IF(B27760<C27760,E27760*N27760,(E27760-1)*N27760),IF(B27760<C27760,E27760*N27760,IF(B27760<2*C27760,(E27760-1)*N27760,(E27760-2)*N27760))),O27760)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.40804937519629247,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D27775,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G27775,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.42198266102972437},{"$f":"1/M27790","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D27790=1,3,IF(D27790=2,2,IF(D27790=3,1,IF(D27790=4,0,IF(D27790=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D27790,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D27790+MATCH(1,INDIRECT(F27790),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27790=2,2,IF(G27790=3,1,IF(G27790=4,0,IF(G27790=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G27790,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G27790+MATCH(1,INDIRECT(I27790),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27790=3,1,IF(J27790=4,0,IF(J27790=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27790>1,IF(M27790=2,IF(B27790<C27790,E27790*N27790,H27790*N27790),IF(B27790<C27790,E27790*N27790,IF(B27790<2*C27790,H27790*N27790,K27790*N27790))),O27790)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C6",0.75095738166672821,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D27809,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G27809,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.22374314608635903,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D27838,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G27838,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M27851,Calculations!$P$22:$U$28,N27852+1,FALSE)","v":"IE"}]
["C5b",0.28480589160104619,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D27874,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G27874,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L27881>=Calculations!$H$39,\"EV\",IF(L27881>=Calculations!$H$40,\"HV\",IF(L27881>=Calculations!$H$41,\"MV\",IF(L27881>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M27885=\"EV\",1,IF(M27885=\"HV\",2,IF(M27885=\"MV\",3,IF(M27885=\"PS\",4,IF(M27885=\"IL\",5,6)))))","v":6}]
["C3",0.33732992738181977,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D27900,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G27900,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C5a",0.29827470603389317,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D27939,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G27939,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L27943:L27946)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.46150522386311421,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D27963,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G27963,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.89910571028357233},{"$f":"1/M27978","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D27978,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D27978+MATCH(1,INDIRECT(F27978),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27978=2,2,IF(G27978=3,1,IF(G27978=4,0,IF(G27978=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G27978,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G27978+MATCH(1,INDIRECT(I27978),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27978=3,1,IF(J27978=4,0,IF(J27978=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27978>1,IF(M27978=2,IF(B27978<C27978,E27978*N27978,(E27978-1)*N27978),IF(B27978<C27978,E27978*N27978,IF(B27978<2*C27978,(E27978-1)*N27978,(E27978-2)*N27978))),O27978)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B1",{"$f":"RAND()","v":0.47641907072066281},{"$f":"1/M27988","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D27988=1,3,IF(D27988=2,2,IF(D27988=3,1,IF(D27988=4,0,IF(D27988=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D27988,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D27988+MATCH(1,INDIRECT(F27988),0)","v":{"$error":"#N/A"}},{"$f":"IF(G27988=2,2,IF(G27988=3,1,IF(G27988=4,0,IF(G27988=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G27988,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G27988+MATCH(1,INDIRECT(I27988),0)","v":{"$error":"#N/A"}},{"$f":"IF(J27988=3,1,IF(J27988=4,0,IF(J27988=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M27988>1,IF(M27988=2,IF(B27988<C27988,E27988*N27988,H27988*N27988),IF(B27988<C27988,E27988*N27988,IF(B27988<2*C27988,H27988*N27988,K27988*N27988))),O27988)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["D2",{"$f":"RAND()","v":0.14820878464748188},{"$f":"1/M28010","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D28010,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D28010+MATCH(1,INDIRECT(F28010),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28010=2,2,IF(G28010=3,1,IF(G28010=4,0,IF(G28010=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G28010,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G28010+MATCH(1,INDIRECT(I28010),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28010=3,1,IF(J28010=4,0,IF(J28010=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28010>1,IF(M28010=2,IF(B28010<C28010,E28010*N28010,(E28010-1)*N28010),IF(B28010<C28010,E28010*N28010,IF(B28010<2*C28010,(E28010-1)*N28010,(E28010-2)*N28010))),O28010)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.64469018264743705,{"$f":"1/M28025","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D28025,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D28025+MATCH(1,INDIRECT(F28025),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G28025,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G28025+MATCH(1,INDIRECT(I28025),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28025>1,IF(M28025=2,IF(B28025<C28025,E28025*N28025,(E28025-1)*N28025),IF(B28025<C28025,E28025*N28025,IF(B28025<2*C28025,(E28025-1)*N28025,(E28025-2)*N28025))),O28025)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28021:L28040)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C5b",0.11755909505173612,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D28072,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G28072,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.35487683057824193,{"$f":"1/M28088","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D28088=1,3,IF(D28088=2,2,IF(D28088=3,1,IF(D28088=4,0,IF(D28088=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D28088,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D28088+MATCH(1,INDIRECT(F28088),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G28088,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G28088+MATCH(1,INDIRECT(I28088),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28088>1,IF(M28088=2,IF(B28088<C28088,E28088*N28088,(E28088-1)*N28088),IF(B28088<C28088,E28088*N28088,IF(B28088<2*C28088,(E28088-1)*N28088,(E28088-2)*N28088))),O28088)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.7065313465078642,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D28103,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G28103,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4d",0.20447669337881169,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D28135,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G28135,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M28148,Calculations!$P$22:$U$28,N28149+1,FALSE)","v":"IE"}]
["C4b",0.64720148823612267,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D28166,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G28166,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M28181,Calculations!$P$22:$U$28,N28182+1,FALSE)","v":"IE"}]
["C3",5.8515200232810427E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D28197,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G28197,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.72133363497533309,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D28228,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G28228,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4b",0.81767778912736455,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D28232,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G28232,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C2bii",0.38758551512656247,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D28260,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G28260,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.94430418797382287},{"$f":"1/M28275","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D28275,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D28275+MATCH(1,INDIRECT(F28275),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28275=2,2,IF(G28275=3,1,IF(G28275=4,0,IF(G28275=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G28275,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G28275+MATCH(1,INDIRECT(I28275),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28275=3,1,IF(J28275=4,0,IF(J28275=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28275>1,IF(M28275=2,IF(B28275<C28275,E28275*N28275,(E28275-1)*N28275),IF(B28275<C28275,E28275*N28275,IF(B28275<2*C28275,(E28275-1)*N28275,(E28275-2)*N28275))),O28275)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.50189329147152351,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D28291,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G28291,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C4a",0.60129402317062997,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D28297,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G28297,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C1",0.51389455725580901,{"$f":"1/M28322","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D28322,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D28322+MATCH(1,INDIRECT(F28322),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G28322,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G28322+MATCH(1,INDIRECT(I28322),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28322>1,IF(M28322=2,IF(B28322<C28322,E28322*N28322,(E28322-1)*N28322),IF(B28322<C28322,E28322*N28322,IF(B28322<2*C28322,(E28322-1)*N28322,(E28322-2)*N28322))),O28322)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.84357626402267183,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D28323,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G28323,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28318:L28337)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C3",0.41105333155536639,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D28362,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G28362,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C6",3.2965623343826356E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D28370,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G28370,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.55830749814944602,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D28385=1,3,IF(D28385=2,2,IF(D28385=3,1,IF(D28385=4,0,IF(D28385=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D28385,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G28385,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M28385>1,IF(M28385=2,IF(B28385<C28385,E28385*N28385,(E28385-1)*N28385),IF(B28385<C28385,E28385*N28385,IF(B28385<2*C28385,(E28385-1)*N28385,(E28385-2)*N28385))),O28385)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.11094058955217867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D28401,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G28401,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C2d",7.6722736546801285E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D28427,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G28427,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C4d",0.44425615297261867,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D28432,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G28432,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[]
["C4b",0.11350285892190615,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D28463,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G28463,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[]
["C4a",0.75004902859012279,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D28495,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G28495,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.59085159553427824,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D28526,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G28526,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28537:L28540)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2c",0.9347014457687387,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D28558,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G28558,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.50879257082375318},{"$f":"1/M28573","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D28573,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D28573+MATCH(1,INDIRECT(F28573),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28573=2,2,IF(G28573=3,1,IF(G28573=4,0,IF(G28573=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G28573,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G28573+MATCH(1,INDIRECT(I28573),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28573=3,1,IF(J28573=4,0,IF(J28573=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28573>1,IF(M28573=2,IF(B28573<C28573,E28573*N28573,(E28573-1)*N28573),IF(B28573<C28573,E28573*N28573,IF(B28573<2*C28573,(E28573-1)*N28573,(E28573-2)*N28573))),O28573)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",7.43963140629188E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D28588,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G28588,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D4",{"$f":"RAND()","v":0.66470928080635439},{"$f":"1/M28606","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D28606,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D28606+MATCH(1,INDIRECT(F28606),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28606=2,2,IF(G28606=3,1,IF(G28606=4,0,IF(G28606=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G28606,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G28606+MATCH(1,INDIRECT(I28606),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28606=3,1,IF(J28606=4,0,IF(J28606=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28606>1,IF(M28606=2,IF(B28606<C28606,E28606*N28606,(E28606-1)*N28606),IF(B28606<C28606,E28606*N28606,IF(B28606<2*C28606,(E28606-1)*N28606,(E28606-2)*N28606))),O28606)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2ai",0.72230313094761722,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D28620,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G28620,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28615:L28634)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.53007525491156926,{"$f":"1/M28651","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D28651,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D28651+MATCH(1,INDIRECT(F28651),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G28651,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G28651+MATCH(1,INDIRECT(I28651),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28651>1,IF(M28651=2,IF(B28651<C28651,E28651*N28651,(E28651-1)*N28651),IF(B28651<C28651,E28651*N28651,IF(B28651<2*C28651,(E28651-1)*N28651,(E28651-2)*N28651))),O28651)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D3",{"$f":"RAND()","v":0.88757741859726136},{"$f":"1/M28671","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D28671,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D28671+MATCH(1,INDIRECT(F28671),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28671=2,2,IF(G28671=3,1,IF(G28671=4,0,IF(G28671=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G28671,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G28671+MATCH(1,INDIRECT(I28671),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28671=3,1,IF(J28671=4,0,IF(J28671=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28671>1,IF(M28671=2,IF(B28671<C28671,E28671*N28671,(E28671-1)*N28671),IF(B28671<C28671,E28671*N28671,IF(B28671<2*C28671,(E28671-1)*N28671,(E28671-2)*N28671))),O28671)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["B2b",5.1102163118395993E-2,{"$f":"1/M28683","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D28683,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D28683+MATCH(1,INDIRECT(F28683),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G28683,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G28683+MATCH(1,INDIRECT(I28683),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28683>1,IF(M28683=2,IF(B28683<C28683,E28683*N28683,(E28683-1)*N28683),IF(B28683<C28683,E28683*N28683,IF(B28683<2*C28683,(E28683-1)*N28683,(E28683-2)*N28683))),O28683)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",0.30918641727328544,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D28698,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G28698,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C2aii",0.59219006389401452,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D28720,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G28720,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
[]
["C4b",0.25566525246778693,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D28760,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G28760,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L28772>=Calculations!$H$39,\"EV\",IF(L28772>=Calculations!$H$40,\"HV\",IF(L28772>=Calculations!$H$41,\"MV\",IF(L28772>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M28776=\"EV\",1,IF(M28776=\"HV\",2,IF(M28776=\"MV\",3,IF(M28776=\"PS\",4,IF(M28776=\"IL\",5,6)))))","v":6}]
["C2ai",0.54649818371488357,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D28785,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G28785,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L28800>Calculations!$G$39,\"EV\",IF(L28800>Calculations!$G$40,\"HV\",IF(L28800>Calculations!$G$41,\"MV\",IF(L28800>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",2.7253710034111256E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D28823,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G28823,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28834:L28837)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C1",0.36291561439496611,{"$f":"1/M28850","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D28850,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D28850+MATCH(1,INDIRECT(F28850),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G28850,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G28850+MATCH(1,INDIRECT(I28850),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28850>1,IF(M28850=2,IF(B28850<C28850,E28850*N28850,(E28850-1)*N28850),IF(B28850<C28850,E28850*N28850,IF(B28850<2*C28850,(E28850-1)*N28850,(E28850-2)*N28850))),O28850)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["D4",{"$f":"RAND()","v":0.24927558238470626},{"$f":"1/M28870","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D28870,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D28870+MATCH(1,INDIRECT(F28870),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28870=2,2,IF(G28870=3,1,IF(G28870=4,0,IF(G28870=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G28870,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G28870+MATCH(1,INDIRECT(I28870),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28870=3,1,IF(J28870=4,0,IF(J28870=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28870>1,IF(M28870=2,IF(B28870<C28870,E28870*N28870,(E28870-1)*N28870),IF(B28870<C28870,E28870*N28870,IF(B28870<2*C28870,(E28870-1)*N28870,(E28870-2)*N28870))),O28870)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.69435339830906118,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D28886,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G28886,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.47950274052842412},{"$f":"1/M28901","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D28901,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D28901+MATCH(1,INDIRECT(F28901),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28901=2,2,IF(G28901=3,1,IF(G28901=4,0,IF(G28901=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G28901,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G28901+MATCH(1,INDIRECT(I28901),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28901=3,1,IF(J28901=4,0,IF(J28901=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28901>1,IF(M28901=2,IF(B28901<C28901,E28901*N28901,(E28901-1)*N28901),IF(B28901<C28901,E28901*N28901,IF(B28901<2*C28901,(E28901-1)*N28901,(E28901-2)*N28901))),O28901)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["B3",0.53381553798071324,{"$f":"1/M28915","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D28915,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D28915+MATCH(1,INDIRECT(F28915),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G28915,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G28915+MATCH(1,INDIRECT(I28915),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28915>1,IF(M28915=2,IF(B28915<C28915,E28915*N28915,(E28915-1)*N28915),IF(B28915<C28915,E28915*N28915,IF(B28915<2*C28915,(E28915-1)*N28915,(E28915-2)*N28915))),O28915)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C2aii",0.78873117239852819,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D28918,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G28918,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":0.47383872868337729},{"$f":"1/M28933","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D28933,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D28933+MATCH(1,INDIRECT(F28933),0)","v":{"$error":"#N/A"}},{"$f":"IF(G28933=2,2,IF(G28933=3,1,IF(G28933=4,0,IF(G28933=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G28933,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G28933+MATCH(1,INDIRECT(I28933),0)","v":{"$error":"#N/A"}},{"$f":"IF(J28933=3,1,IF(J28933=4,0,IF(J28933=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M28933>1,IF(M28933=2,IF(B28933<C28933,E28933*N28933,(E28933-1)*N28933),IF(B28933<C28933,E28933*N28933,IF(B28933<2*C28933,(E28933-1)*N28933,(E28933-2)*N28933))),O28933)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.40336750122267306,{"$f":"1/M28948","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D28948,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D28948+MATCH(1,INDIRECT(F28948),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G28948,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G28948+MATCH(1,INDIRECT(I28948),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28948>1,IF(M28948=2,IF(B28948<C28948,E28948*N28948,(E28948-1)*N28948),IF(B28948<C28948,E28948*N28948,IF(B28948<2*C28948,(E28948-1)*N28948,(E28948-2)*N28948))),O28948)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.72077508679620994,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D28964,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G28964,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2b",0.96597979584700921,{"$f":"1/M28980","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D28980,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D28980+MATCH(1,INDIRECT(F28980),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G28980,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G28980+MATCH(1,INDIRECT(I28980),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M28980>1,IF(M28980=2,IF(B28980<C28980,E28980*N28980,(E28980-1)*N28980),IF(B28980<C28980,E28980*N28980,IF(B28980<2*C28980,(E28980-1)*N28980,(E28980-2)*N28980))),O28980)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5b",0.47198621645203798,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D28996,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G28996,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.4779614714678293},{"$f":"1/M29011","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D29011=1,3,IF(D29011=2,2,IF(D29011=3,1,IF(D29011=4,0,IF(D29011=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D29011,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D29011+MATCH(1,INDIRECT(F29011),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29011=2,2,IF(G29011=3,1,IF(G29011=4,0,IF(G29011=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G29011,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G29011+MATCH(1,INDIRECT(I29011),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29011=3,1,IF(J29011=4,0,IF(J29011=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29011>1,IF(M29011=2,IF(B29011<C29011,E29011*N29011,H29011*N29011),IF(B29011<C29011,E29011*N29011,IF(B29011<2*C29011,H29011*N29011,K29011*N29011))),O29011)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5b",0.99979122544869259,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D29029,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G29029,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4c",0.73723393258206349,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D29058,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G29058,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L29069>=Calculations!$H$39,\"EV\",IF(L29069>=Calculations!$H$40,\"HV\",IF(L29069>=Calculations!$H$41,\"MV\",IF(L29069>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M29073=\"EV\",1,IF(M29073=\"HV\",2,IF(M29073=\"MV\",3,IF(M29073=\"PS\",4,IF(M29073=\"IL\",5,6)))))","v":6}]
["C5a",0.98895537677255052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D29094,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G29094,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L29097>Calculations!$G$39,\"EV\",IF(L29097>Calculations!$G$40,\"HV\",IF(L29097>Calculations!$G$41,\"MV\",IF(L29097>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C3",0.16271744498733609,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D29121,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G29121,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C4e",0.56442806432782922,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D29159,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G29159,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L29164:L29167)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.31445428225680405,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D29183,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G29183,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.23971199668305876},{"$f":"1/M29199","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D29199,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D29199+MATCH(1,INDIRECT(F29199),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29199=2,2,IF(G29199=3,1,IF(G29199=4,0,IF(G29199=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G29199,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G29199+MATCH(1,INDIRECT(I29199),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29199=3,1,IF(J29199=4,0,IF(J29199=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29199>1,IF(M29199=2,IF(B29199<C29199,E29199*N29199,(E29199-1)*N29199),IF(B29199<C29199,E29199*N29199,IF(B29199<2*C29199,(E29199-1)*N29199,(E29199-2)*N29199))),O29199)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["D1",{"$f":"RAND()","v":0.23746383661546044},{"$f":"1/M29230","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D29230,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D29230+MATCH(1,INDIRECT(F29230),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29230=2,2,IF(G29230=3,1,IF(G29230=4,0,IF(G29230=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G29230,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G29230+MATCH(1,INDIRECT(I29230),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29230=3,1,IF(J29230=4,0,IF(J29230=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29230>1,IF(M29230=2,IF(B29230<C29230,E29230*N29230,(E29230-1)*N29230),IF(B29230<C29230,E29230*N29230,IF(B29230<2*C29230,(E29230-1)*N29230,(E29230-2)*N29230))),O29230)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.19314399662892745,{"$f":"1/M29246","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D29246,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D29246+MATCH(1,INDIRECT(F29246),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G29246,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G29246+MATCH(1,INDIRECT(I29246),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M29246>1,IF(M29246=2,IF(B29246<C29246,E29246*N29246,(E29246-1)*N29246),IF(B29246<C29246,E29246*N29246,IF(B29246<2*C29246,(E29246-1)*N29246,(E29246-2)*N29246))),O29246)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.14856158773095052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D29261,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G29261,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[]
["C5b",0.12984139743652057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D29293,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G29293,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.17930058844476782},{"$f":"1/M29308","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D29308=1,3,IF(D29308=2,2,IF(D29308=3,1,IF(D29308=4,0,IF(D29308=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D29308,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D29308+MATCH(1,INDIRECT(F29308),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29308=2,2,IF(G29308=3,1,IF(G29308=4,0,IF(G29308=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G29308,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G29308+MATCH(1,INDIRECT(I29308),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29308=3,1,IF(J29308=4,0,IF(J29308=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29308>1,IF(M29308=2,IF(B29308<C29308,E29308*N29308,H29308*N29308),IF(B29308<C29308,E29308*N29308,IF(B29308<2*C29308,H29308*N29308,K29308*N29308))),O29308)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.87136269739931838,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D29324,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G29324,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M29336,Calculations!$P$22:$U$28,N29337+1,FALSE)","v":"IE"}]
["C4c",0.44336046795628392,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D29355,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G29355,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M29369,Calculations!$P$22:$U$28,N29370+1,FALSE)","v":"IE"}]
["C4a",7.1914880825991734E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D29386,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G29386,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L29399>=Calculations!$H$39,\"EV\",IF(L29399>=Calculations!$H$40,\"HV\",IF(L29399>=Calculations!$H$41,\"MV\",IF(L29399>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M29403=\"EV\",1,IF(M29403=\"HV\",2,IF(M29403=\"MV\",3,IF(M29403=\"PS\",4,IF(M29403=\"IL\",5,6)))))","v":6}]
["C3",0.51292926708844777,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D29418,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G29418,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2c",0.77752624124281122,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D29449,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G29449,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4a",0.86467644345732064,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D29452,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G29452,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C2bi",0.74731174061627548,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D29480,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G29480,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.61307095412353796},{"$f":"1/M29496","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D29496,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D29496+MATCH(1,INDIRECT(F29496),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29496=2,2,IF(G29496=3,1,IF(G29496=4,0,IF(G29496=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G29496,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G29496+MATCH(1,INDIRECT(I29496),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29496=3,1,IF(J29496=4,0,IF(J29496=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29496>1,IF(M29496=2,IF(B29496<C29496,E29496*N29496,(E29496-1)*N29496),IF(B29496<C29496,E29496*N29496,IF(B29496<2*C29496,(E29496-1)*N29496,(E29496-2)*N29496))),O29496)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.37063188885607545,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D29511,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G29511,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C3",3.6188609057601129E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D29517,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G29517,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["D2",{"$f":"RAND()","v":0.98944544844882742},{"$f":"1/M29528","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D29528,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D29528+MATCH(1,INDIRECT(F29528),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29528=2,2,IF(G29528=3,1,IF(G29528=4,0,IF(G29528=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G29528,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G29528+MATCH(1,INDIRECT(I29528),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29528=3,1,IF(J29528=4,0,IF(J29528=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29528>1,IF(M29528=2,IF(B29528<C29528,E29528*N29528,(E29528-1)*N29528),IF(B29528<C29528,E29528*N29528,IF(B29528<2*C29528,(E29528-1)*N29528,(E29528-2)*N29528))),O29528)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.96991931960735334,{"$f":"1/M29543","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D29543,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D29543+MATCH(1,INDIRECT(F29543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G29543,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G29543+MATCH(1,INDIRECT(I29543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M29543>1,IF(M29543=2,IF(B29543<C29543,E29543*N29543,(E29543-1)*N29543),IF(B29543<C29543,E29543*N29543,IF(B29543<2*C29543,(E29543-1)*N29543,(E29543-2)*N29543))),O29543)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L29539:L29558)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["C2d",0.3734707189276848,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D29582,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G29582,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C5b",0.71702378034379477,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D29590,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G29590,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2a",0.24517669896499339,{"$f":"1/M29606","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D29606=1,3,IF(D29606=2,2,IF(D29606=3,1,IF(D29606=4,0,IF(D29606=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D29606,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D29606+MATCH(1,INDIRECT(F29606),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G29606,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G29606+MATCH(1,INDIRECT(I29606),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M29606>1,IF(M29606=2,IF(B29606<C29606,E29606*N29606,(E29606-1)*N29606),IF(B29606<C29606,E29606*N29606,IF(B29606<2*C29606,(E29606-1)*N29606,(E29606-2)*N29606))),O29606)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.8833251161929575,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D29621,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G29621,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C2c",2.0034503902877865E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D29647,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G29647,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C4d",0.62602222419792897,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D29653,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G29653,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M29666,Calculations!$P$22:$U$28,N29667+1,FALSE)","v":"IE"}]
["C4b",0.70899971066531209,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D29684,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G29684,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L29692:L29695)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4a",0.44649123153495895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D29716,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G29716,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",9.1489262103982893E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D29746,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G29746,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.49128967730989681},{"$f":"1/M29761","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D29761,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D29761+MATCH(1,INDIRECT(F29761),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29761=2,2,IF(G29761=3,1,IF(G29761=4,0,IF(G29761=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G29761,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G29761+MATCH(1,INDIRECT(I29761),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29761=3,1,IF(J29761=4,0,IF(J29761=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29761>1,IF(M29761=2,IF(B29761<C29761,E29761*N29761,(E29761-1)*N29761),IF(B29761<C29761,E29761*N29761,IF(B29761<2*C29761,(E29761-1)*N29761,(E29761-2)*N29761))),O29761)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bii",0.56066738790589521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D29778,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G29778,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.90982322445140873},{"$f":"1/M29793","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D29793,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D29793+MATCH(1,INDIRECT(F29793),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29793=2,2,IF(G29793=3,1,IF(G29793=4,0,IF(G29793=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G29793,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G29793+MATCH(1,INDIRECT(I29793),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29793=3,1,IF(J29793=4,0,IF(J29793=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29793>1,IF(M29793=2,IF(B29793<C29793,E29793*N29793,(E29793-1)*N29793),IF(B29793<C29793,E29793*N29793,IF(B29793<2*C29793,(E29793-1)*N29793,(E29793-2)*N29793))),O29793)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2aii",0.8999719541044684,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D29809,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G29809,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D3",{"$f":"RAND()","v":0.80830798781605051},{"$f":"1/M29826","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D29826,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D29826+MATCH(1,INDIRECT(F29826),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29826=2,2,IF(G29826=3,1,IF(G29826=4,0,IF(G29826=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G29826,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G29826+MATCH(1,INDIRECT(I29826),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29826=3,1,IF(J29826=4,0,IF(J29826=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29826>1,IF(M29826=2,IF(B29826<C29826,E29826*N29826,(E29826-1)*N29826),IF(B29826<C29826,E29826*N29826,IF(B29826<2*C29826,(E29826-1)*N29826,(E29826-2)*N29826))),O29826)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.96532973345558537,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D29841,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G29841,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L29836:L29855)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",7.5479673070045439E-2,{"$f":"1/M29871","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D29871,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D29871+MATCH(1,INDIRECT(F29871),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G29871,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G29871+MATCH(1,INDIRECT(I29871),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M29871>1,IF(M29871=2,IF(B29871<C29871,E29871*N29871,(E29871-1)*N29871),IF(B29871<C29871,E29871*N29871,IF(B29871<2*C29871,(E29871-1)*N29871,(E29871-2)*N29871))),O29871)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D2",{"$f":"RAND()","v":0.83542703599835655},{"$f":"1/M29891","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D29891,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D29891+MATCH(1,INDIRECT(F29891),0)","v":{"$error":"#N/A"}},{"$f":"IF(G29891=2,2,IF(G29891=3,1,IF(G29891=4,0,IF(G29891=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G29891,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G29891+MATCH(1,INDIRECT(I29891),0)","v":{"$error":"#N/A"}},{"$f":"IF(J29891=3,1,IF(J29891=4,0,IF(J29891=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M29891>1,IF(M29891=2,IF(B29891<C29891,E29891*N29891,(E29891-1)*N29891),IF(B29891<C29891,E29891*N29891,IF(B29891<2*C29891,(E29891-1)*N29891,(E29891-2)*N29891))),O29891)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["B2a",0.56905429301742139,{"$f":"1/M29903","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D29903=1,3,IF(D29903=2,2,IF(D29903=3,1,IF(D29903=4,0,IF(D29903=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D29903,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D29903+MATCH(1,INDIRECT(F29903),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G29903,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G29903+MATCH(1,INDIRECT(I29903),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M29903>1,IF(M29903=2,IF(B29903<C29903,E29903*N29903,(E29903-1)*N29903),IF(B29903<C29903,E29903*N29903,IF(B29903<2*C29903,(E29903-1)*N29903,(E29903-2)*N29903))),O29903)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.60125453954183128,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D29918,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G29918,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C2ai",0.23415526176356716,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D29940,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G29940,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[]
["C4b",0.78952816411829974,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D29981,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G29981,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L29988>Calculations!$G$39,\"EV\",IF(L29988>Calculations!$G$40,\"HV\",IF(L29988>Calculations!$G$41,\"MV\",IF(L29988>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C1",0.211081887046915,{"$f":"1/M30005","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D30005,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D30005+MATCH(1,INDIRECT(F30005),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G30005,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G30005+MATCH(1,INDIRECT(I30005),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30005>1,IF(M30005=2,IF(B30005<C30005,E30005*N30005,(E30005-1)*N30005),IF(B30005<C30005,E30005*N30005,IF(B30005<2*C30005,(E30005-1)*N30005,(E30005-2)*N30005))),O30005)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.20364233767179063,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D30044,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G30044,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L30055:L30058)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["B3",0.92115811092983035,{"$f":"1/M30070","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D30070,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D30070+MATCH(1,INDIRECT(F30070),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G30070,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G30070+MATCH(1,INDIRECT(I30070),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30070>1,IF(M30070=2,IF(B30070<C30070,E30070*N30070,(E30070-1)*N30070),IF(B30070<C30070,E30070*N30070,IF(B30070<2*C30070,(E30070-1)*N30070,(E30070-2)*N30070))),O30070)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["D4",{"$f":"RAND()","v":0.82201549258163931},{"$f":"1/M30091","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D30091,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D30091+MATCH(1,INDIRECT(F30091),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30091=2,2,IF(G30091=3,1,IF(G30091=4,0,IF(G30091=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G30091,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G30091+MATCH(1,INDIRECT(I30091),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30091=3,1,IF(J30091=4,0,IF(J30091=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30091>1,IF(M30091=2,IF(B30091<C30091,E30091*N30091,(E30091-1)*N30091),IF(B30091<C30091,E30091*N30091,IF(B30091<2*C30091,(E30091-1)*N30091,(E30091-2)*N30091))),O30091)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.63151980593012436,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D30106,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G30106,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D1",{"$f":"RAND()","v":6.0412764086530957E-2},{"$f":"1/M30121","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D30121,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D30121+MATCH(1,INDIRECT(F30121),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30121=2,2,IF(G30121=3,1,IF(G30121=4,0,IF(G30121=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G30121,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G30121+MATCH(1,INDIRECT(I30121),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30121=3,1,IF(J30121=4,0,IF(J30121=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30121>1,IF(M30121=2,IF(B30121<C30121,E30121*N30121,(E30121-1)*N30121),IF(B30121<C30121,E30121*N30121,IF(B30121<2*C30121,(E30121-1)*N30121,(E30121-2)*N30121))),O30121)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B2b",0.39535890755165182,{"$f":"1/M30135","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D30135,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D30135+MATCH(1,INDIRECT(F30135),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G30135,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G30135+MATCH(1,INDIRECT(I30135),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30135>1,IF(M30135=2,IF(B30135<C30135,E30135*N30135,(E30135-1)*N30135),IF(B30135<C30135,E30135*N30135,IF(B30135<2*C30135,(E30135-1)*N30135,(E30135-2)*N30135))),O30135)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C2ai",0.76290099180311588,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D30138,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G30138,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.52930023576654339},{"$f":"1/M30154","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D30154,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D30154+MATCH(1,INDIRECT(F30154),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30154=2,2,IF(G30154=3,1,IF(G30154=4,0,IF(G30154=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G30154,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G30154+MATCH(1,INDIRECT(I30154),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30154=3,1,IF(J30154=4,0,IF(J30154=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30154>1,IF(M30154=2,IF(B30154<C30154,E30154*N30154,(E30154-1)*N30154),IF(B30154<C30154,E30154*N30154,IF(B30154<2*C30154,(E30154-1)*N30154,(E30154-2)*N30154))),O30154)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.29917567492716857,{"$f":"1/M30169","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D30169,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D30169+MATCH(1,INDIRECT(F30169),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G30169,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G30169+MATCH(1,INDIRECT(I30169),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30169>1,IF(M30169=2,IF(B30169<C30169,E30169*N30169,(E30169-1)*N30169),IF(B30169<C30169,E30169*N30169,IF(B30169<2*C30169,(E30169-1)*N30169,(E30169-2)*N30169))),O30169)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",0.19116482705959148,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D30184,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G30184,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B2b",0.61483458355803156,{"$f":"1/M30201","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D30201,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D30201+MATCH(1,INDIRECT(F30201),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G30201,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G30201+MATCH(1,INDIRECT(I30201),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30201>1,IF(M30201=2,IF(B30201<C30201,E30201*N30201,(E30201-1)*N30201),IF(B30201<C30201,E30201*N30201,IF(B30201<2*C30201,(E30201-1)*N30201,(E30201-2)*N30201))),O30201)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["C5a",6.7813722304150614E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D30216,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G30216,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.65220775946193721},{"$f":"1/M30232","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D30232=1,3,IF(D30232=2,2,IF(D30232=3,1,IF(D30232=4,0,IF(D30232=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D30232,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D30232+MATCH(1,INDIRECT(F30232),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30232=2,2,IF(G30232=3,1,IF(G30232=4,0,IF(G30232=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G30232,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G30232+MATCH(1,INDIRECT(I30232),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30232=3,1,IF(J30232=4,0,IF(J30232=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30232>1,IF(M30232=2,IF(B30232<C30232,E30232*N30232,H30232*N30232),IF(B30232<C30232,E30232*N30232,IF(B30232<2*C30232,H30232*N30232,K30232*N30232))),O30232)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C5a",0.66084340750558912,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D30249,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G30249,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
[]
["C4c",0.56356816920446751,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D30279,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G30279,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L30290>=Calculations!$H$39,\"EV\",IF(L30290>=Calculations!$H$40,\"HV\",IF(L30290>=Calculations!$H$41,\"MV\",IF(L30290>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M30294=\"EV\",1,IF(M30294=\"HV\",2,IF(M30294=\"MV\",3,IF(M30294=\"PS\",4,IF(M30294=\"IL\",5,6)))))","v":6}]
["C4e",0.14863208019259277,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D30314,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G30314,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L30318>Calculations!$G$39,\"EV\",IF(L30318>Calculations!$G$40,\"HV\",IF(L30318>Calculations!$G$41,\"MV\",IF(L30318>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.58997529796548143,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D30341,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G30341,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C4d",0.92705760387862535,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D30379,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G30379,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["D4",{"$f":"RAND()","v":0.71848904927602775},{"$f":"1/M30388","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D30388,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D30388+MATCH(1,INDIRECT(F30388),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30388=2,2,IF(G30388=3,1,IF(G30388=4,0,IF(G30388=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G30388,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G30388+MATCH(1,INDIRECT(I30388),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30388=3,1,IF(J30388=4,0,IF(J30388=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30388>1,IF(M30388=2,IF(B30388<C30388,E30388*N30388,(E30388-1)*N30388),IF(B30388<C30388,E30388*N30388,IF(B30388<2*C30388,(E30388-1)*N30388,(E30388-2)*N30388))),O30388)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2bi",0.64127404382574393,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D30404,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G30404,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.61276464892095661},{"$f":"1/M30419","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D30419,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D30419+MATCH(1,INDIRECT(F30419),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30419=2,2,IF(G30419=3,1,IF(G30419=4,0,IF(G30419=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G30419,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G30419+MATCH(1,INDIRECT(I30419),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30419=3,1,IF(J30419=4,0,IF(J30419=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30419>1,IF(M30419=2,IF(B30419<C30419,E30419*N30419,(E30419-1)*N30419),IF(B30419<C30419,E30419*N30419,IF(B30419<2*C30419,(E30419-1)*N30419,(E30419-2)*N30419))),O30419)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[]
["D1",{"$f":"RAND()","v":0.97415481246988922},{"$f":"1/M30451","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D30451,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D30451+MATCH(1,INDIRECT(F30451),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30451=2,2,IF(G30451=3,1,IF(G30451=4,0,IF(G30451=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G30451,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G30451+MATCH(1,INDIRECT(I30451),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30451=3,1,IF(J30451=4,0,IF(J30451=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30451>1,IF(M30451=2,IF(B30451<C30451,E30451*N30451,(E30451-1)*N30451),IF(B30451<C30451,E30451*N30451,IF(B30451<2*C30451,(E30451-1)*N30451,(E30451-2)*N30451))),O30451)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.39362629247195746,{"$f":"1/M30466","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D30466,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D30466+MATCH(1,INDIRECT(F30466),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G30466,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G30466+MATCH(1,INDIRECT(I30466),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30466>1,IF(M30466=2,IF(B30466<C30466,E30466*N30466,(E30466-1)*N30466),IF(B30466<C30466,E30466*N30466,IF(B30466<2*C30466,(E30466-1)*N30466,(E30466-2)*N30466))),O30466)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.25098133247575605,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D30482,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G30482,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M30491,Calculations!$P$22:$U$28,N30492+1,FALSE)","v":"IE"}]
["C5a",0.46743913721821828,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D30513,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G30513,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B1",{"$f":"RAND()","v":0.99801795577495678},{"$f":"1/M30529","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D30529=1,3,IF(D30529=2,2,IF(D30529=3,1,IF(D30529=4,0,IF(D30529=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D30529,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D30529+MATCH(1,INDIRECT(F30529),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30529=2,2,IF(G30529=3,1,IF(G30529=4,0,IF(G30529=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G30529,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G30529+MATCH(1,INDIRECT(I30529),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30529=3,1,IF(J30529=4,0,IF(J30529=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30529>1,IF(M30529=2,IF(B30529<C30529,E30529*N30529,H30529*N30529),IF(B30529<C30529,E30529*N30529,IF(B30529<2*C30529,H30529*N30529,K30529*N30529))),O30529)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.38255138358539964,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D30544,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G30544,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L30554>=Calculations!$H$39,\"EV\",IF(L30554>=Calculations!$H$40,\"HV\",IF(L30554>=Calculations!$H$41,\"MV\",IF(L30554>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M30558=\"EV\",1,IF(M30558=\"HV\",2,IF(M30558=\"MV\",3,IF(M30558=\"PS\",4,IF(M30558=\"IL\",5,6)))))","v":6}]
["C4c",0.80473591380769616,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D30576,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G30576,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L30587>=Calculations!$H$39,\"EV\",IF(L30587>=Calculations!$H$40,\"HV\",IF(L30587>=Calculations!$H$41,\"MV\",IF(L30587>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M30591=\"EV\",1,IF(M30591=\"HV\",2,IF(M30591=\"MV\",3,IF(M30591=\"PS\",4,IF(M30591=\"IL\",5,6)))))","v":6}]
["C4a",0.14958367346916202,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D30607,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G30607,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L30615>Calculations!$G$39,\"EV\",IF(L30615>Calculations!$G$40,\"HV\",IF(L30615>Calculations!$G$41,\"MV\",IF(L30615>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C2d",0.2656044857538693,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D30638,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G30638,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[]
["C2bii",0.40869385291399551,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D30669,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G30669,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C3",0.42288608120864579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D30672,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G30672,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C2bi",0.5902920799293121,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D30701,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G30701,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",0.6,{"$f":"1/M30716","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D30716,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D30716+MATCH(1,INDIRECT(F30716),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30716=2,2,IF(G30716=3,1,IF(G30716=4,0,IF(G30716=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G30716,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G30716+MATCH(1,INDIRECT(I30716),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30716=3,1,IF(J30716=4,0,IF(J30716=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30716>1,IF(M30716=2,IF(B30716<C30716,E30716*N30716,(E30716-1)*N30716),IF(B30716<C30716,E30716*N30716,IF(B30716<2*C30716,(E30716-1)*N30716,(E30716-2)*N30716))),O30716)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.71250790210067005},{"$f":"1/M30717","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D30717,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D30717+MATCH(1,INDIRECT(F30717),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30717=2,2,IF(G30717=3,1,IF(G30717=4,0,IF(G30717=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G30717,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G30717+MATCH(1,INDIRECT(I30717),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30717=3,1,IF(J30717=4,0,IF(J30717=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30717>1,IF(M30717=2,IF(B30717<C30717,E30717*N30717,(E30717-1)*N30717),IF(B30717<C30717,E30717*N30717,IF(B30717<2*C30717,(E30717-1)*N30717,(E30717-2)*N30717))),O30717)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2d",0.97300045230945298,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D30737,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G30737,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["D2",{"$f":"RAND()","v":7.1358006831404697E-2},{"$f":"1/M30749","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D30749,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D30749+MATCH(1,INDIRECT(F30749),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30749=2,2,IF(G30749=3,1,IF(G30749=4,0,IF(G30749=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G30749,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G30749+MATCH(1,INDIRECT(I30749),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30749=3,1,IF(J30749=4,0,IF(J30749=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30749>1,IF(M30749=2,IF(B30749<C30749,E30749*N30749,(E30749-1)*N30749),IF(B30749<C30749,E30749*N30749,IF(B30749<2*C30749,(E30749-1)*N30749,(E30749-2)*N30749))),O30749)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.51735341644505028,{"$f":"1/M30764","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D30764,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D30764+MATCH(1,INDIRECT(F30764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G30764,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G30764+MATCH(1,INDIRECT(I30764),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M30764>1,IF(M30764=2,IF(B30764<C30764,E30764*N30764,(E30764-1)*N30764),IF(B30764<C30764,E30764*N30764,IF(B30764<2*C30764,(E30764-1)*N30764,(E30764-2)*N30764))),O30764)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.59107395595445034,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D30779,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G30779,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2c",2.4650449788499174E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D30802,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G30802,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C5b",0.10932666099947985,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D30811,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G30811,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.86749300368840532},{"$f":"1/M30826","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D30826=1,3,IF(D30826=2,2,IF(D30826=3,1,IF(D30826=4,0,IF(D30826=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D30826,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D30826+MATCH(1,INDIRECT(F30826),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30826=2,2,IF(G30826=3,1,IF(G30826=4,0,IF(G30826=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G30826,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G30826+MATCH(1,INDIRECT(I30826),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30826=3,1,IF(J30826=4,0,IF(J30826=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30826>1,IF(M30826=2,IF(B30826<C30826,E30826*N30826,H30826*N30826),IF(B30826<C30826,E30826*N30826,IF(B30826<2*C30826,H30826*N30826,K30826*N30826))),O30826)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.84713762309762963,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D30842,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G30842,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C2bii",0.95523784446146809,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D30867,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G30867,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C4d",0.9781967311413684,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D30874,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G30874,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M30887,Calculations!$P$22:$U$28,N30888+1,FALSE)","v":"IE"}]
["C4a",0.76752883161670671,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D30904,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G30904,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D4",{"$f":"RAND()","v":0.24898763911437694},{"$f":"1/M30916","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D30916,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D30916+MATCH(1,INDIRECT(F30916),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30916=2,2,IF(G30916=3,1,IF(G30916=4,0,IF(G30916=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G30916,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G30916+MATCH(1,INDIRECT(I30916),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30916=3,1,IF(J30916=4,0,IF(J30916=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30916>1,IF(M30916=2,IF(B30916<C30916,E30916*N30916,(E30916-1)*N30916),IF(B30916<C30916,E30916*N30916,IF(B30916<2*C30916,(E30916-1)*N30916,(E30916-2)*N30916))),O30916)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C3",0.81629173336798733,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D30936,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G30936,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2c",0.73490585569338895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D30967,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G30967,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D3",{"$f":"RAND()","v":0.63683922472454935},{"$f":"1/M30981","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D30981,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D30981+MATCH(1,INDIRECT(F30981),0)","v":{"$error":"#N/A"}},{"$f":"IF(G30981=2,2,IF(G30981=3,1,IF(G30981=4,0,IF(G30981=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G30981,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G30981+MATCH(1,INDIRECT(I30981),0)","v":{"$error":"#N/A"}},{"$f":"IF(J30981=3,1,IF(J30981=4,0,IF(J30981=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M30981>1,IF(M30981=2,IF(B30981<C30981,E30981*N30981,(E30981-1)*N30981),IF(B30981<C30981,E30981*N30981,IF(B30981<2*C30981,(E30981-1)*N30981,(E30981-2)*N30981))),O30981)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2bii",0.4808398746476068,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D30999,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G30999,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D3",{"$f":"RAND()","v":0.87103298763729331},{"$f":"1/M31014","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D31014,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D31014+MATCH(1,INDIRECT(F31014),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31014=2,2,IF(G31014=3,1,IF(G31014=4,0,IF(G31014=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G31014,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G31014+MATCH(1,INDIRECT(I31014),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31014=3,1,IF(J31014=4,0,IF(J31014=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31014>1,IF(M31014=2,IF(B31014<C31014,E31014*N31014,(E31014-1)*N31014),IF(B31014<C31014,E31014*N31014,IF(B31014<2*C31014,(E31014-1)*N31014,(E31014-2)*N31014))),O31014)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.46325426272096126,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D31029,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G31029,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D2",0.6,{"$f":"1/M31046","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D31046,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D31046+MATCH(1,INDIRECT(F31046),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31046=2,2,IF(G31046=3,1,IF(G31046=4,0,IF(G31046=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G31046,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G31046+MATCH(1,INDIRECT(I31046),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31046=3,1,IF(J31046=4,0,IF(J31046=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31046>1,IF(M31046=2,IF(B31046<C31046,E31046*N31046,(E31046-1)*N31046),IF(B31046<C31046,E31046*N31046,IF(B31046<2*C31046,(E31046-1)*N31046,(E31046-2)*N31046))),O31046)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C1",0.85234193148775028,{"$f":"1/M31061","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D31061,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D31061+MATCH(1,INDIRECT(F31061),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G31061,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G31061+MATCH(1,INDIRECT(I31061),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31061>1,IF(M31061=2,IF(B31061<C31061,E31061*N31061,(E31061-1)*N31061),IF(B31061<C31061,E31061*N31061,IF(B31061<2*C31061,(E31061-1)*N31061,(E31061-2)*N31061))),O31061)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31057:L31076)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B2b",0.85423951508562646,{"$f":"1/M31092","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D31092,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D31092+MATCH(1,INDIRECT(F31092),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G31092,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G31092+MATCH(1,INDIRECT(I31092),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31092>1,IF(M31092=2,IF(B31092<C31092,E31092*N31092,(E31092-1)*N31092),IF(B31092<C31092,E31092*N31092,IF(B31092<2*C31092,(E31092-1)*N31092,(E31092-2)*N31092))),O31092)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D1",{"$f":"RAND()","v":0.19129599775526041},{"$f":"1/M31111","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D31111,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D31111+MATCH(1,INDIRECT(F31111),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31111=2,2,IF(G31111=3,1,IF(G31111=4,0,IF(G31111=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G31111,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G31111+MATCH(1,INDIRECT(I31111),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31111=3,1,IF(J31111=4,0,IF(J31111=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31111>1,IF(M31111=2,IF(B31111<C31111,E31111*N31111,(E31111-1)*N31111),IF(B31111<C31111,E31111*N31111,IF(B31111<2*C31111,(E31111-1)*N31111,(E31111-2)*N31111))),O31111)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B2a",0.54297870952487781,{"$f":"1/M31124","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D31124=1,3,IF(D31124=2,2,IF(D31124=3,1,IF(D31124=4,0,IF(D31124=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D31124,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D31124+MATCH(1,INDIRECT(F31124),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G31124,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G31124+MATCH(1,INDIRECT(I31124),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31124>1,IF(M31124=2,IF(B31124<C31124,E31124*N31124,(E31124-1)*N31124),IF(B31124<C31124,E31124*N31124,IF(B31124<2*C31124,(E31124-1)*N31124,(E31124-2)*N31124))),O31124)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C4e",0.28248733470183529,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D31139,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G31139,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C1",0.31750453243910837,{"$f":"1/M31160","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D31160,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D31160+MATCH(1,INDIRECT(F31160),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G31160,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G31160+MATCH(1,INDIRECT(I31160),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31160>1,IF(M31160=2,IF(B31160<C31160,E31160*N31160,(E31160-1)*N31160),IF(B31160<C31160,E31160*N31160,IF(B31160<2*C31160,(E31160-1)*N31160,(E31160-2)*N31160))),O31160)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M31184,Calculations!$P$22:$U$28,N31185+1,FALSE)","v":"IE"}]
["C4b",0.3618328104217895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D31202,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G31202,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L31209>Calculations!$G$39,\"EV\",IF(L31209>Calculations!$G$40,\"HV\",IF(L31209>Calculations!$G$41,\"MV\",IF(L31209>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["B3",0.40066490738658334,{"$f":"1/M31225","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D31225,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D31225+MATCH(1,INDIRECT(F31225),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G31225,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G31225+MATCH(1,INDIRECT(I31225),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31225>1,IF(M31225=2,IF(B31225<C31225,E31225*N31225,(E31225-1)*N31225),IF(B31225<C31225,E31225*N31225,IF(B31225<2*C31225,(E31225-1)*N31225,(E31225-2)*N31225))),O31225)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2c",0.59085550012522947,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D31264,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G31264,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D4",{"$f":"RAND()","v":0.69784390710290589},{"$f":"1/M31279","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D31279,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D31279+MATCH(1,INDIRECT(F31279),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31279=2,2,IF(G31279=3,1,IF(G31279=4,0,IF(G31279=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G31279,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G31279+MATCH(1,INDIRECT(I31279),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31279=3,1,IF(J31279=4,0,IF(J31279=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31279>1,IF(M31279=2,IF(B31279<C31279,E31279*N31279,(E31279-1)*N31279),IF(B31279<C31279,E31279*N31279,IF(B31279<2*C31279,(E31279-1)*N31279,(E31279-2)*N31279))),O31279)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["B2b",0.308609642920604,{"$f":"1/M31290","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D31290,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D31290+MATCH(1,INDIRECT(F31290),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G31290,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G31290+MATCH(1,INDIRECT(I31290),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31290>1,IF(M31290=2,IF(B31290<C31290,E31290*N31290,(E31290-1)*N31290),IF(B31290<C31290,E31290*N31290,IF(B31290<2*C31290,(E31290-1)*N31290,(E31290-2)*N31290))),O31290)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["D3",{"$f":"RAND()","v":0.2958999613955392},{"$f":"1/M31311","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D31311,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D31311+MATCH(1,INDIRECT(F31311),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31311=2,2,IF(G31311=3,1,IF(G31311=4,0,IF(G31311=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G31311,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G31311+MATCH(1,INDIRECT(I31311),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31311=3,1,IF(J31311=4,0,IF(J31311=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31311>1,IF(M31311=2,IF(B31311<C31311,E31311*N31311,(E31311-1)*N31311),IF(B31311<C31311,E31311*N31311,IF(B31311<2*C31311,(E31311-1)*N31311,(E31311-2)*N31311))),O31311)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.54506423810941651},{"$f":"1/M31312","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D31312,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D31312+MATCH(1,INDIRECT(F31312),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31312=2,2,IF(G31312=3,1,IF(G31312=4,0,IF(G31312=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G31312,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G31312+MATCH(1,INDIRECT(I31312),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31312=3,1,IF(J31312=4,0,IF(J31312=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31312>1,IF(M31312=2,IF(B31312<C31312,E31312*N31312,(E31312-1)*N31312),IF(B31312<C31312,E31312*N31312,IF(B31312<2*C31312,(E31312-1)*N31312,(E31312-2)*N31312))),O31312)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.12764363507355347,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D31327,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G31327,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["B2a",0.3558529680195891,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D31355=1,3,IF(D31355=2,2,IF(D31355=3,1,IF(D31355=4,0,IF(D31355=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D31355,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G31355,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(M31355>1,IF(M31355=2,IF(B31355<C31355,E31355*N31355,(E31355-1)*N31355),IF(B31355<C31355,E31355*N31355,IF(B31355<2*C31355,(E31355-1)*N31355,(E31355-2)*N31355))),O31355)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C2ai",0.45697506198599813,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D31359,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G31359,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31354:L31373)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",8.3713404196932295E-2,{"$f":"1/M31390","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D31390,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D31390+MATCH(1,INDIRECT(F31390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G31390,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G31390+MATCH(1,INDIRECT(I31390),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31390>1,IF(M31390=2,IF(B31390<C31390,E31390*N31390,(E31390-1)*N31390),IF(B31390<C31390,E31390*N31390,IF(B31390<2*C31390,(E31390-1)*N31390,(E31390-2)*N31390))),O31390)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5a",0.67753982241588318,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D31404,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G31404,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["B2a",0.59101462902480484,{"$f":"1/M31421","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D31421=1,3,IF(D31421=2,2,IF(D31421=3,1,IF(D31421=4,0,IF(D31421=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D31421,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D31421+MATCH(1,INDIRECT(F31421),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G31421,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G31421+MATCH(1,INDIRECT(I31421),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31421>1,IF(M31421=2,IF(B31421<C31421,E31421*N31421,(E31421-1)*N31421),IF(B31421<C31421,E31421*N31421,IF(B31421<2*C31421,(E31421-1)*N31421,(E31421-2)*N31421))),O31421)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["C5a",0.83794841409327137,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D31437,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G31437,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4e",0.5429866450023173,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D31469,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G31469,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["C4b",0.39557614679671049,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D31499,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G31499,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L31511>=Calculations!$H$39,\"EV\",IF(L31511>=Calculations!$H$40,\"HV\",IF(L31511>=Calculations!$H$41,\"MV\",IF(L31511>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M31515=\"EV\",1,IF(M31515=\"HV\",2,IF(M31515=\"MV\",3,IF(M31515=\"PS\",4,IF(M31515=\"IL\",5,6)))))","v":6}]
["C4d",0.12380764074031592,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D31534,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G31534,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.45410798099862693,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D31562,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G31562,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31573:L31576)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C4c",0.10404311950497358,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D31599,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G31599,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["D4",{"$f":"RAND()","v":5.746218782862611E-2},{"$f":"1/M31609","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D31609,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D31609+MATCH(1,INDIRECT(F31609),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31609=2,2,IF(G31609=3,1,IF(G31609=4,0,IF(G31609=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G31609,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G31609+MATCH(1,INDIRECT(I31609),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31609=3,1,IF(J31609=4,0,IF(J31609=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31609>1,IF(M31609=2,IF(B31609<C31609,E31609*N31609,(E31609-1)*N31609),IF(B31609<C31609,E31609*N31609,IF(B31609<2*C31609,(E31609-1)*N31609,(E31609-2)*N31609))),O31609)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
["C2aii",0.55451040997338541,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D31624,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G31624,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["D2",{"$f":"RAND()","v":0.9629377270192333},{"$f":"1/M31640","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D31640,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D31640+MATCH(1,INDIRECT(F31640),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31640=2,2,IF(G31640=3,1,IF(G31640=4,0,IF(G31640=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G31640,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G31640+MATCH(1,INDIRECT(I31640),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31640=3,1,IF(J31640=4,0,IF(J31640=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31640>1,IF(M31640=2,IF(B31640<C31640,E31640*N31640,(E31640-1)*N31640),IF(B31640<C31640,E31640*N31640,IF(B31640<2*C31640,(E31640-1)*N31640,(E31640-2)*N31640))),O31640)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M31646,Calculations!$P$22:$U$28,N31647+1,FALSE)","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31651:L31670)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B3",0.78154565910610796,{"$f":"1/M31687","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D31687,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D31687+MATCH(1,INDIRECT(F31687),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G31687,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G31687+MATCH(1,INDIRECT(I31687),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31687>1,IF(M31687=2,IF(B31687<C31687,E31687*N31687,(E31687-1)*N31687),IF(B31687<C31687,E31687*N31687,IF(B31687<2*C31687,(E31687-1)*N31687,(E31687-2)*N31687))),O31687)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C5b",4.7433439131552846E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D31702,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G31702,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L31709>=Calculations!$H$39,\"EV\",IF(L31709>=Calculations!$H$40,\"HV\",IF(L31709>=Calculations!$H$41,\"MV\",IF(L31709>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M31713=\"EV\",1,IF(M31713=\"HV\",2,IF(M31713=\"MV\",3,IF(M31713=\"PS\",4,IF(M31713=\"IL\",5,6)))))","v":6}]
["C5a",0.81861014217923855,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D31734,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G31734,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["C4d",0.19261850750368137,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D31765,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G31765,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L31770>Calculations!$G$39,\"EV\",IF(L31770>Calculations!$G$40,\"HV\",IF(L31770>Calculations!$G$41,\"MV\",IF(L31770>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["C4b",3.6915841827957929E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D31796,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G31796,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L31808>=Calculations!$H$39,\"EV\",IF(L31808>=Calculations!$H$40,\"HV\",IF(L31808>=Calculations!$H$41,\"MV\",IF(L31808>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M31812=\"EV\",1,IF(M31812=\"HV\",2,IF(M31812=\"MV\",3,IF(M31812=\"PS\",4,IF(M31812=\"IL\",5,6)))))","v":6}]
["C3",0.32517274994708067,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D31827,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G31827,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
["C2d",0.75563402893316611,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D31859,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G31859,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31870:L31873)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bii",0.49964938887372645,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D31890,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G31890,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2d",0.39061802155827419,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D31892,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G31892,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L31903:L31906)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
["C2bi",0.14237398451401306,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D31922,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G31922,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D2",{"$f":"RAND()","v":0.14583662786342133},{"$f":"1/M31937","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D31937,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D31937+MATCH(1,INDIRECT(F31937),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31937=2,2,IF(G31937=3,1,IF(G31937=4,0,IF(G31937=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G31937,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G31937+MATCH(1,INDIRECT(I31937),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31937=3,1,IF(J31937=4,0,IF(J31937=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31937>1,IF(M31937=2,IF(B31937<C31937,E31937*N31937,(E31937-1)*N31937),IF(B31937<C31937,E31937*N31937,IF(B31937<2*C31937,(E31937-1)*N31937,(E31937-2)*N31937))),O31937)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2c",0.22157194869358832,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D31957,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G31957,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["D1",{"$f":"RAND()","v":0.25234172237954777},{"$f":"1/M31969","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D31969,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D31969+MATCH(1,INDIRECT(F31969),0)","v":{"$error":"#N/A"}},{"$f":"IF(G31969=2,2,IF(G31969=3,1,IF(G31969=4,0,IF(G31969=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G31969,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G31969+MATCH(1,INDIRECT(I31969),0)","v":{"$error":"#N/A"}},{"$f":"IF(J31969=3,1,IF(J31969=4,0,IF(J31969=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M31969>1,IF(M31969=2,IF(B31969<C31969,E31969*N31969,(E31969-1)*N31969),IF(B31969<C31969,E31969*N31969,IF(B31969<2*C31969,(E31969-1)*N31969,(E31969-2)*N31969))),O31969)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["B3",0.18385489604887917,{"$f":"1/M31984","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D31984,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D31984+MATCH(1,INDIRECT(F31984),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G31984,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G31984+MATCH(1,INDIRECT(I31984),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M31984>1,IF(M31984=2,IF(B31984<C31984,E31984*N31984,(E31984-1)*N31984),IF(B31984<C31984,E31984*N31984,IF(B31984<2*C31984,(E31984-1)*N31984,(E31984-2)*N31984))),O31984)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C6",0.95552409175607567,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32000,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32000,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["C2bii",0.39709291913069267,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32022,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32022,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C5b",0.18012555312714129,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32032,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32032,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["B1",{"$f":"RAND()","v":0.21073565086485391},{"$f":"1/M32047","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32047=1,3,IF(D32047=2,2,IF(D32047=3,1,IF(D32047=4,0,IF(D32047=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32047,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32047+MATCH(1,INDIRECT(F32047),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32047=2,2,IF(G32047=3,1,IF(G32047=4,0,IF(G32047=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32047,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32047+MATCH(1,INDIRECT(I32047),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32047=3,1,IF(J32047=4,0,IF(J32047=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32047>1,IF(M32047=2,IF(B32047<C32047,E32047*N32047,H32047*N32047),IF(B32047<C32047,E32047*N32047,IF(B32047<2*C32047,H32047*N32047,K32047*N32047))),O32047)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4d",0.57381872589121685,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32062,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32062,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C2bi",0.93605398597895495,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32087,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32087,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C4c",0.95554967943954749,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32094,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32094,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32108,Calculations!$P$22:$U$28,N32109+1,FALSE)","v":"IE"}]
["C4a",0.49236636942560841,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32125,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32125,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["D3",{"$f":"RAND()","v":0.20319497618369864},{"$f":"1/M32136","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32136,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32136+MATCH(1,INDIRECT(F32136),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32136=2,2,IF(G32136=3,1,IF(G32136=4,0,IF(G32136=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32136,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32136+MATCH(1,INDIRECT(I32136),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32136=3,1,IF(J32136=4,0,IF(J32136=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32136>1,IF(M32136=2,IF(B32136<C32136,E32136*N32136,(E32136-1)*N32136),IF(B32136<C32136,E32136*N32136,IF(B32136<2*C32136,(E32136-1)*N32136,(E32136-2)*N32136))),O32136)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C3",0.23685813628776442,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32157,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32157,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
[]
["C2bii",4.814394210765327E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32187,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32187,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["D2",{"$f":"RAND()","v":0.42345420639519449},{"$f":"1/M32201","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32201,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32201+MATCH(1,INDIRECT(F32201),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32201=2,2,IF(G32201=3,1,IF(G32201=4,0,IF(G32201=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32201,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32201+MATCH(1,INDIRECT(I32201),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32201=3,1,IF(J32201=4,0,IF(J32201=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32201>1,IF(M32201=2,IF(B32201<C32201,E32201*N32201,(E32201-1)*N32201),IF(B32201<C32201,E32201*N32201,IF(B32201<2*C32201,(E32201-1)*N32201,(E32201-2)*N32201))),O32201)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["C2bi",0.69924442022318889,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32219,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32219,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["D3",{"$f":"RAND()","v":0.12848476110756768},{"$f":"1/M32235","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32235,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32235+MATCH(1,INDIRECT(F32235),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32235=2,2,IF(G32235=3,1,IF(G32235=4,0,IF(G32235=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32235,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32235+MATCH(1,INDIRECT(I32235),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32235=3,1,IF(J32235=4,0,IF(J32235=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32235>1,IF(M32235=2,IF(B32235<C32235,E32235*N32235,(E32235-1)*N32235),IF(B32235<C32235,E32235*N32235,IF(B32235<2*C32235,(E32235-1)*N32235,(E32235-2)*N32235))),O32235)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["C2ai",0.42067344556055353,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32250,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32250,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["D1",{"$f":"RAND()","v":0.94309323169121417},{"$f":"1/M32266","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32266,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32266+MATCH(1,INDIRECT(F32266),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32266=2,2,IF(G32266=3,1,IF(G32266=4,0,IF(G32266=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32266,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32266+MATCH(1,INDIRECT(I32266),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32266=3,1,IF(J32266=4,0,IF(J32266=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32266>1,IF(M32266=2,IF(B32266<C32266,E32266*N32266,(E32266-1)*N32266),IF(B32266<C32266,E32266*N32266,IF(B32266<2*C32266,(E32266-1)*N32266,(E32266-2)*N32266))),O32266)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["C1",0.23959055718716438,{"$f":"1/M32282","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32282,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32282+MATCH(1,INDIRECT(F32282),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32282,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32282+MATCH(1,INDIRECT(I32282),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32282>1,IF(M32282=2,IF(B32282<C32282,E32282*N32282,(E32282-1)*N32282),IF(B32282<C32282,E32282*N32282,IF(B32282<2*C32282,(E32282-1)*N32282,(E32282-2)*N32282))),O32282)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C6",0.39307852479804828,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32297,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32297,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
["B2a",0.55117184231499694,{"$f":"1/M32312","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32312=1,3,IF(D32312=2,2,IF(D32312=3,1,IF(D32312=4,0,IF(D32312=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32312,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32312+MATCH(1,INDIRECT(F32312),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32312,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32312+MATCH(1,INDIRECT(I32312),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32312>1,IF(M32312=2,IF(B32312<C32312,E32312*N32312,(E32312-1)*N32312),IF(B32312<C32312,E32312*N32312,IF(B32312<2*C32312,(E32312-1)*N32312,(E32312-2)*N32312))),O32312)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32311:L32330)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["B1",{"$f":"RAND()","v":6.0802576570692879E-2},{"$f":"1/M32344","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32344=1,3,IF(D32344=2,2,IF(D32344=3,1,IF(D32344=4,0,IF(D32344=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32344,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32344+MATCH(1,INDIRECT(F32344),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32344=2,2,IF(G32344=3,1,IF(G32344=4,0,IF(G32344=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32344,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32344+MATCH(1,INDIRECT(I32344),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32344=3,1,IF(J32344=4,0,IF(J32344=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32344>1,IF(M32344=2,IF(B32344<C32344,E32344*N32344,H32344*N32344),IF(B32344<C32344,E32344*N32344,IF(B32344<2*C32344,H32344*N32344,K32344*N32344))),O32344)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["C4e",0.70852860178938237,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32360,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32360,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
[]
["B3",0.63307735682920563,{"$f":"1/M32380","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32380,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32380+MATCH(1,INDIRECT(F32380),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32380,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32380+MATCH(1,INDIRECT(I32380),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32380>1,IF(M32380=2,IF(B32380<C32380,E32380*N32380,(E32380-1)*N32380),IF(B32380<C32380,E32380*N32380,IF(B32380<2*C32380,(E32380-1)*N32380,(E32380-2)*N32380))),O32380)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32405,Calculations!$P$22:$U$28,N32406+1,FALSE)","v":"IE"}]
["C4a",0.64807499745810249,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32422,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32422,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32430>Calculations!$G$39,\"EV\",IF(L32430>Calculations!$G$40,\"HV\",IF(L32430>Calculations!$G$41,\"MV\",IF(L32430>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
["B2b",0.80364386528418008,{"$f":"1/M32445","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32445,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32445+MATCH(1,INDIRECT(F32445),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32445,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32445+MATCH(1,INDIRECT(I32445),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32445>1,IF(M32445=2,IF(B32445<C32445,E32445*N32445,(E32445-1)*N32445),IF(B32445<C32445,E32445*N32445,IF(B32445<2*C32445,(E32445-1)*N32445,(E32445-2)*N32445))),O32445)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
[]
["C2c",0.27644128392293177,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32485,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32485,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C5b",4.0680748153170243E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32494,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32494,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32496>Calculations!$G$39,\"EV\",IF(L32496>Calculations!$G$40,\"HV\",IF(L32496>Calculations!$G$41,\"MV\",IF(L32496>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32501>=Calculations!$H$39,\"EV\",IF(L32501>=Calculations!$H$40,\"HV\",IF(L32501>=Calculations!$H$41,\"MV\",IF(L32501>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32505=\"EV\",1,IF(M32505=\"HV\",2,IF(M32505=\"MV\",3,IF(M32505=\"PS\",4,IF(M32505=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32504,Calculations!$P$22:$U$28,N32505+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.88863009397236847},{"$f":"1/M32509","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32509=1,3,IF(D32509=2,2,IF(D32509=3,1,IF(D32509=4,0,IF(D32509=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32509,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32509+MATCH(1,INDIRECT(F32509),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32509=2,2,IF(G32509=3,1,IF(G32509=4,0,IF(G32509=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32509,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32509+MATCH(1,INDIRECT(I32509),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32509=3,1,IF(J32509=4,0,IF(J32509=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32509>1,IF(M32509=2,IF(B32509<C32509,E32509*N32509,H32509*N32509),IF(B32509<C32509,E32509*N32509,IF(B32509<2*C32509,H32509*N32509,K32509*N32509))),O32509)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.68504524088519547,{"$f":"1/M32510","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32510=1,3,IF(D32510=2,2,IF(D32510=3,1,IF(D32510=4,0,IF(D32510=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32510,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32510+MATCH(1,INDIRECT(F32510),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32510,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32510+MATCH(1,INDIRECT(I32510),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32510>1,IF(M32510=2,IF(B32510<C32510,E32510*N32510,(E32510-1)*N32510),IF(B32510<C32510,E32510*N32510,IF(B32510<2*C32510,(E32510-1)*N32510,(E32510-2)*N32510))),O32510)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.7658966569667135,{"$f":"1/M32511","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32511,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32511+MATCH(1,INDIRECT(F32511),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32511,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32511+MATCH(1,INDIRECT(I32511),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32511>1,IF(M32511=2,IF(B32511<C32511,E32511*N32511,(E32511-1)*N32511),IF(B32511<C32511,E32511*N32511,IF(B32511<2*C32511,(E32511-1)*N32511,(E32511-2)*N32511))),O32511)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.8707446311924244,{"$f":"1/M32512","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32512,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32512+MATCH(1,INDIRECT(F32512),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32512,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32512+MATCH(1,INDIRECT(I32512),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32512>1,IF(M32512=2,IF(B32512<C32512,E32512*N32512,(E32512-1)*N32512),IF(B32512<C32512,E32512*N32512,IF(B32512<2*C32512,(E32512-1)*N32512,(E32512-2)*N32512))),O32512)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.5409592416258886,{"$f":"1/M32513","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32513,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32513+MATCH(1,INDIRECT(F32513),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32513,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32513+MATCH(1,INDIRECT(I32513),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32513>1,IF(M32513=2,IF(B32513<C32513,E32513*N32513,(E32513-1)*N32513),IF(B32513<C32513,E32513*N32513,IF(B32513<2*C32513,(E32513-1)*N32513,(E32513-2)*N32513))),O32513)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.131214128862844,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32514,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32514,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",9.9509484128220027E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32515,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32515,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.83685630806564182,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32516,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32516,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.60393989209063215,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32517,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32517,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.21204002084005513,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32518,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32518,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.54176387941181048,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32519,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32519,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.61717618302314425,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32520,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32520,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.35023894183067006,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32521,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32521,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.58330570797090553,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32522,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32522,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.10165958115734652,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32523,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32523,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.22761436833217341,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32524,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32524,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.42244948071338095,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32525,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32525,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.13230744631270364,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32526,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32526,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.69544933770077877,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32527,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32527,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.31418463680205033,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32528,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32528,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32509:L32528)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.51509918335128679},{"$f":"1/M32530","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32530,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32530+MATCH(1,INDIRECT(F32530),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32530=2,2,IF(G32530=3,1,IF(G32530=4,0,IF(G32530=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32530,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32530+MATCH(1,INDIRECT(I32530),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32530=3,1,IF(J32530=4,0,IF(J32530=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32530>1,IF(M32530=2,IF(B32530<C32530,E32530*N32530,(E32530-1)*N32530),IF(B32530<C32530,E32530*N32530,IF(B32530<2*C32530,(E32530-1)*N32530,(E32530-2)*N32530))),O32530)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.18102289689914819},{"$f":"1/M32531","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32531,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32531+MATCH(1,INDIRECT(F32531),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32531=2,2,IF(G32531=3,1,IF(G32531=4,0,IF(G32531=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32531,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32531+MATCH(1,INDIRECT(I32531),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32531=3,1,IF(J32531=4,0,IF(J32531=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32531>1,IF(M32531=2,IF(B32531<C32531,E32531*N32531,(E32531-1)*N32531),IF(B32531<C32531,E32531*N32531,IF(B32531<2*C32531,(E32531-1)*N32531,(E32531-2)*N32531))),O32531)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.51844081271116105},{"$f":"1/M32532","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32532,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32532+MATCH(1,INDIRECT(F32532),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32532=2,2,IF(G32532=3,1,IF(G32532=4,0,IF(G32532=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32532,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32532+MATCH(1,INDIRECT(I32532),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32532=3,1,IF(J32532=4,0,IF(J32532=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32532>1,IF(M32532=2,IF(B32532<C32532,E32532*N32532,(E32532-1)*N32532),IF(B32532<C32532,E32532*N32532,IF(B32532<2*C32532,(E32532-1)*N32532,(E32532-2)*N32532))),O32532)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.16031249929766433},{"$f":"1/M32533","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32533,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32533+MATCH(1,INDIRECT(F32533),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32533=2,2,IF(G32533=3,1,IF(G32533=4,0,IF(G32533=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32533,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32533+MATCH(1,INDIRECT(I32533),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32533=3,1,IF(J32533=4,0,IF(J32533=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32533>1,IF(M32533=2,IF(B32533<C32533,E32533*N32533,(E32533-1)*N32533),IF(B32533<C32533,E32533*N32533,IF(B32533<2*C32533,(E32533-1)*N32533,(E32533-2)*N32533))),O32533)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32530:L32533)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32529>Calculations!$G$39,\"EV\",IF(L32529>Calculations!$G$40,\"HV\",IF(L32529>Calculations!$G$41,\"MV\",IF(L32529>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32534>=Calculations!$H$39,\"EV\",IF(L32534>=Calculations!$H$40,\"HV\",IF(L32534>=Calculations!$H$41,\"MV\",IF(L32534>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32538=\"EV\",1,IF(M32538=\"HV\",2,IF(M32538=\"MV\",3,IF(M32538=\"PS\",4,IF(M32538=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32537,Calculations!$P$22:$U$28,N32538+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.27680291950040226},{"$f":"1/M32542","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32542=1,3,IF(D32542=2,2,IF(D32542=3,1,IF(D32542=4,0,IF(D32542=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32542,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32542+MATCH(1,INDIRECT(F32542),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32542=2,2,IF(G32542=3,1,IF(G32542=4,0,IF(G32542=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32542,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32542+MATCH(1,INDIRECT(I32542),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32542=3,1,IF(J32542=4,0,IF(J32542=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32542>1,IF(M32542=2,IF(B32542<C32542,E32542*N32542,H32542*N32542),IF(B32542<C32542,E32542*N32542,IF(B32542<2*C32542,H32542*N32542,K32542*N32542))),O32542)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.66550307451007218,{"$f":"1/M32543","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32543=1,3,IF(D32543=2,2,IF(D32543=3,1,IF(D32543=4,0,IF(D32543=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32543,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32543+MATCH(1,INDIRECT(F32543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32543,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32543+MATCH(1,INDIRECT(I32543),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32543>1,IF(M32543=2,IF(B32543<C32543,E32543*N32543,(E32543-1)*N32543),IF(B32543<C32543,E32543*N32543,IF(B32543<2*C32543,(E32543-1)*N32543,(E32543-2)*N32543))),O32543)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.86691321306118119,{"$f":"1/M32544","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32544,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32544+MATCH(1,INDIRECT(F32544),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32544,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32544+MATCH(1,INDIRECT(I32544),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32544>1,IF(M32544=2,IF(B32544<C32544,E32544*N32544,(E32544-1)*N32544),IF(B32544<C32544,E32544*N32544,IF(B32544<2*C32544,(E32544-1)*N32544,(E32544-2)*N32544))),O32544)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.2010779379707075,{"$f":"1/M32545","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32545,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32545+MATCH(1,INDIRECT(F32545),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32545,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32545+MATCH(1,INDIRECT(I32545),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32545>1,IF(M32545=2,IF(B32545<C32545,E32545*N32545,(E32545-1)*N32545),IF(B32545<C32545,E32545*N32545,IF(B32545<2*C32545,(E32545-1)*N32545,(E32545-2)*N32545))),O32545)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.34898179925476558,{"$f":"1/M32546","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32546,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32546+MATCH(1,INDIRECT(F32546),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32546,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32546+MATCH(1,INDIRECT(I32546),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32546>1,IF(M32546=2,IF(B32546<C32546,E32546*N32546,(E32546-1)*N32546),IF(B32546<C32546,E32546*N32546,IF(B32546<2*C32546,(E32546-1)*N32546,(E32546-2)*N32546))),O32546)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.62715911860438545,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32547,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32547,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.77572600964737959,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32548,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32548,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.39400317801302009,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32549,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32549,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.10714808336837844,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32550,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32550,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.24437483937804838,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32551,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32551,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.3390781309864046,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32552,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32552,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.53008242138144956,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32553,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32553,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.7583285786875178,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32554,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32554,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.83514104769953845,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32555,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32555,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.33126437812310106,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32556,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32556,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.33023715572422563,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32557,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32557,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.69357154492018636,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32558,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32558,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.34790502777304022,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32559,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32559,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.12346718835801052,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32560,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32560,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.76948979771897241,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32561,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32561,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32542:L32561)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.58429836228403698},{"$f":"1/M32563","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32563,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32563+MATCH(1,INDIRECT(F32563),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32563=2,2,IF(G32563=3,1,IF(G32563=4,0,IF(G32563=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32563,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32563+MATCH(1,INDIRECT(I32563),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32563=3,1,IF(J32563=4,0,IF(J32563=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32563>1,IF(M32563=2,IF(B32563<C32563,E32563*N32563,(E32563-1)*N32563),IF(B32563<C32563,E32563*N32563,IF(B32563<2*C32563,(E32563-1)*N32563,(E32563-2)*N32563))),O32563)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":5.7177002355832562E-2},{"$f":"1/M32564","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32564,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32564+MATCH(1,INDIRECT(F32564),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32564=2,2,IF(G32564=3,1,IF(G32564=4,0,IF(G32564=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32564,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32564+MATCH(1,INDIRECT(I32564),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32564=3,1,IF(J32564=4,0,IF(J32564=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32564>1,IF(M32564=2,IF(B32564<C32564,E32564*N32564,(E32564-1)*N32564),IF(B32564<C32564,E32564*N32564,IF(B32564<2*C32564,(E32564-1)*N32564,(E32564-2)*N32564))),O32564)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.18509598261609017},{"$f":"1/M32565","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32565,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32565+MATCH(1,INDIRECT(F32565),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32565=2,2,IF(G32565=3,1,IF(G32565=4,0,IF(G32565=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32565,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32565+MATCH(1,INDIRECT(I32565),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32565=3,1,IF(J32565=4,0,IF(J32565=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32565>1,IF(M32565=2,IF(B32565<C32565,E32565*N32565,(E32565-1)*N32565),IF(B32565<C32565,E32565*N32565,IF(B32565<2*C32565,(E32565-1)*N32565,(E32565-2)*N32565))),O32565)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.9621770895129832},{"$f":"1/M32566","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32566,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32566+MATCH(1,INDIRECT(F32566),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32566=2,2,IF(G32566=3,1,IF(G32566=4,0,IF(G32566=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32566,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32566+MATCH(1,INDIRECT(I32566),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32566=3,1,IF(J32566=4,0,IF(J32566=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32566>1,IF(M32566=2,IF(B32566<C32566,E32566*N32566,(E32566-1)*N32566),IF(B32566<C32566,E32566*N32566,IF(B32566<2*C32566,(E32566-1)*N32566,(E32566-2)*N32566))),O32566)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32563:L32566)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32562>Calculations!$G$39,\"EV\",IF(L32562>Calculations!$G$40,\"HV\",IF(L32562>Calculations!$G$41,\"MV\",IF(L32562>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32567>=Calculations!$H$39,\"EV\",IF(L32567>=Calculations!$H$40,\"HV\",IF(L32567>=Calculations!$H$41,\"MV\",IF(L32567>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32571=\"EV\",1,IF(M32571=\"HV\",2,IF(M32571=\"MV\",3,IF(M32571=\"PS\",4,IF(M32571=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32570,Calculations!$P$22:$U$28,N32571+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.99666125220893198},{"$f":"1/M32575","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32575=1,3,IF(D32575=2,2,IF(D32575=3,1,IF(D32575=4,0,IF(D32575=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32575,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32575+MATCH(1,INDIRECT(F32575),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32575=2,2,IF(G32575=3,1,IF(G32575=4,0,IF(G32575=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32575,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32575+MATCH(1,INDIRECT(I32575),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32575=3,1,IF(J32575=4,0,IF(J32575=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32575>1,IF(M32575=2,IF(B32575<C32575,E32575*N32575,H32575*N32575),IF(B32575<C32575,E32575*N32575,IF(B32575<2*C32575,H32575*N32575,K32575*N32575))),O32575)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.16656565374941146,{"$f":"1/M32576","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32576=1,3,IF(D32576=2,2,IF(D32576=3,1,IF(D32576=4,0,IF(D32576=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32576,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32576+MATCH(1,INDIRECT(F32576),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32576,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32576+MATCH(1,INDIRECT(I32576),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32576>1,IF(M32576=2,IF(B32576<C32576,E32576*N32576,(E32576-1)*N32576),IF(B32576<C32576,E32576*N32576,IF(B32576<2*C32576,(E32576-1)*N32576,(E32576-2)*N32576))),O32576)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.39543851753690595,{"$f":"1/M32577","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32577,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32577+MATCH(1,INDIRECT(F32577),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32577,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32577+MATCH(1,INDIRECT(I32577),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32577>1,IF(M32577=2,IF(B32577<C32577,E32577*N32577,(E32577-1)*N32577),IF(B32577<C32577,E32577*N32577,IF(B32577<2*C32577,(E32577-1)*N32577,(E32577-2)*N32577))),O32577)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.83169125161826329,{"$f":"1/M32578","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32578,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32578+MATCH(1,INDIRECT(F32578),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32578,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32578+MATCH(1,INDIRECT(I32578),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32578>1,IF(M32578=2,IF(B32578<C32578,E32578*N32578,(E32578-1)*N32578),IF(B32578<C32578,E32578*N32578,IF(B32578<2*C32578,(E32578-1)*N32578,(E32578-2)*N32578))),O32578)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.16223026069245294,{"$f":"1/M32579","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32579,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32579+MATCH(1,INDIRECT(F32579),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32579,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32579+MATCH(1,INDIRECT(I32579),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32579>1,IF(M32579=2,IF(B32579<C32579,E32579*N32579,(E32579-1)*N32579),IF(B32579<C32579,E32579*N32579,IF(B32579<2*C32579,(E32579-1)*N32579,(E32579-2)*N32579))),O32579)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.12176387814763523,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32580,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32580,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.91564633102154869,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32581,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32581,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.1137405397944089,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32582,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32582,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.98173227068377411,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32583,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32583,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.88668817786751342,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32584,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32584,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",9.9394703123692918E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32585,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32585,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.5030879876320945,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32586,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32586,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.90331251956360181,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32587,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32587,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.41732876773224803,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32588,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32588,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.7695920524498957,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32589,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32589,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.6478234246522977,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32590,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32590,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",5.3260474045432216E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32591,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32591,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",3.6799356959853036E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32592,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32592,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.38442255587204377,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32593,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32593,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.37770733142492041,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32594,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32594,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32575:L32594)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":1.9989818232242773E-2},{"$f":"1/M32596","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32596,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32596+MATCH(1,INDIRECT(F32596),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32596=2,2,IF(G32596=3,1,IF(G32596=4,0,IF(G32596=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32596,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32596+MATCH(1,INDIRECT(I32596),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32596=3,1,IF(J32596=4,0,IF(J32596=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32596>1,IF(M32596=2,IF(B32596<C32596,E32596*N32596,(E32596-1)*N32596),IF(B32596<C32596,E32596*N32596,IF(B32596<2*C32596,(E32596-1)*N32596,(E32596-2)*N32596))),O32596)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":9.30202807365893E-2},{"$f":"1/M32597","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32597,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32597+MATCH(1,INDIRECT(F32597),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32597=2,2,IF(G32597=3,1,IF(G32597=4,0,IF(G32597=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32597,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32597+MATCH(1,INDIRECT(I32597),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32597=3,1,IF(J32597=4,0,IF(J32597=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32597>1,IF(M32597=2,IF(B32597<C32597,E32597*N32597,(E32597-1)*N32597),IF(B32597<C32597,E32597*N32597,IF(B32597<2*C32597,(E32597-1)*N32597,(E32597-2)*N32597))),O32597)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.56923817634975926},{"$f":"1/M32598","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32598,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32598+MATCH(1,INDIRECT(F32598),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32598=2,2,IF(G32598=3,1,IF(G32598=4,0,IF(G32598=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32598,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32598+MATCH(1,INDIRECT(I32598),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32598=3,1,IF(J32598=4,0,IF(J32598=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32598>1,IF(M32598=2,IF(B32598<C32598,E32598*N32598,(E32598-1)*N32598),IF(B32598<C32598,E32598*N32598,IF(B32598<2*C32598,(E32598-1)*N32598,(E32598-2)*N32598))),O32598)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.58715504057504564},{"$f":"1/M32599","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32599,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32599+MATCH(1,INDIRECT(F32599),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32599=2,2,IF(G32599=3,1,IF(G32599=4,0,IF(G32599=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32599,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32599+MATCH(1,INDIRECT(I32599),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32599=3,1,IF(J32599=4,0,IF(J32599=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32599>1,IF(M32599=2,IF(B32599<C32599,E32599*N32599,(E32599-1)*N32599),IF(B32599<C32599,E32599*N32599,IF(B32599<2*C32599,(E32599-1)*N32599,(E32599-2)*N32599))),O32599)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32596:L32599)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32595>Calculations!$G$39,\"EV\",IF(L32595>Calculations!$G$40,\"HV\",IF(L32595>Calculations!$G$41,\"MV\",IF(L32595>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32600>=Calculations!$H$39,\"EV\",IF(L32600>=Calculations!$H$40,\"HV\",IF(L32600>=Calculations!$H$41,\"MV\",IF(L32600>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32604=\"EV\",1,IF(M32604=\"HV\",2,IF(M32604=\"MV\",3,IF(M32604=\"PS\",4,IF(M32604=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32603,Calculations!$P$22:$U$28,N32604+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.88786380801847276},{"$f":"1/M32608","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32608=1,3,IF(D32608=2,2,IF(D32608=3,1,IF(D32608=4,0,IF(D32608=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32608,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32608+MATCH(1,INDIRECT(F32608),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32608=2,2,IF(G32608=3,1,IF(G32608=4,0,IF(G32608=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32608,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32608+MATCH(1,INDIRECT(I32608),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32608=3,1,IF(J32608=4,0,IF(J32608=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32608>1,IF(M32608=2,IF(B32608<C32608,E32608*N32608,H32608*N32608),IF(B32608<C32608,E32608*N32608,IF(B32608<2*C32608,H32608*N32608,K32608*N32608))),O32608)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.33526095744221696,{"$f":"1/M32609","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32609=1,3,IF(D32609=2,2,IF(D32609=3,1,IF(D32609=4,0,IF(D32609=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32609,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32609+MATCH(1,INDIRECT(F32609),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32609,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32609+MATCH(1,INDIRECT(I32609),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32609>1,IF(M32609=2,IF(B32609<C32609,E32609*N32609,(E32609-1)*N32609),IF(B32609<C32609,E32609*N32609,IF(B32609<2*C32609,(E32609-1)*N32609,(E32609-2)*N32609))),O32609)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.48864075434661713,{"$f":"1/M32610","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32610,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32610+MATCH(1,INDIRECT(F32610),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32610,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32610+MATCH(1,INDIRECT(I32610),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32610>1,IF(M32610=2,IF(B32610<C32610,E32610*N32610,(E32610-1)*N32610),IF(B32610<C32610,E32610*N32610,IF(B32610<2*C32610,(E32610-1)*N32610,(E32610-2)*N32610))),O32610)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.42927451885798673,{"$f":"1/M32611","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32611,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32611+MATCH(1,INDIRECT(F32611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32611,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32611+MATCH(1,INDIRECT(I32611),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32611>1,IF(M32611=2,IF(B32611<C32611,E32611*N32611,(E32611-1)*N32611),IF(B32611<C32611,E32611*N32611,IF(B32611<2*C32611,(E32611-1)*N32611,(E32611-2)*N32611))),O32611)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.53714149503936326,{"$f":"1/M32612","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32612,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32612+MATCH(1,INDIRECT(F32612),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32612,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32612+MATCH(1,INDIRECT(I32612),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32612>1,IF(M32612=2,IF(B32612<C32612,E32612*N32612,(E32612-1)*N32612),IF(B32612<C32612,E32612*N32612,IF(B32612<2*C32612,(E32612-1)*N32612,(E32612-2)*N32612))),O32612)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",4.1263792015382328E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32613,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32613,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.68344475793691117,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32614,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32614,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.93524829277844856,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32615,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32615,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.7489467780811726,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32616,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32616,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.78502630484463654,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32617,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32617,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.12482063060272852,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32618,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32618,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.67801045622486966,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32619,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32619,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.56659212932381942,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32620,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32620,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.52292634853547526,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32621,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32621,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.86929153314384644,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32622,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32622,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.30753701949937062,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32623,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32623,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.81582538707595587,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32624,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32624,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.10518772454041858,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32625,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32625,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.1755382961380475,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32626,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32626,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.86888035053549917,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32627,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32627,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32608:L32627)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.25845723632868844},{"$f":"1/M32629","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32629,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32629+MATCH(1,INDIRECT(F32629),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32629=2,2,IF(G32629=3,1,IF(G32629=4,0,IF(G32629=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32629,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32629+MATCH(1,INDIRECT(I32629),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32629=3,1,IF(J32629=4,0,IF(J32629=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32629>1,IF(M32629=2,IF(B32629<C32629,E32629*N32629,(E32629-1)*N32629),IF(B32629<C32629,E32629*N32629,IF(B32629<2*C32629,(E32629-1)*N32629,(E32629-2)*N32629))),O32629)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.6950495492854023},{"$f":"1/M32630","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32630,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32630+MATCH(1,INDIRECT(F32630),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32630=2,2,IF(G32630=3,1,IF(G32630=4,0,IF(G32630=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32630,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32630+MATCH(1,INDIRECT(I32630),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32630=3,1,IF(J32630=4,0,IF(J32630=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32630>1,IF(M32630=2,IF(B32630<C32630,E32630*N32630,(E32630-1)*N32630),IF(B32630<C32630,E32630*N32630,IF(B32630<2*C32630,(E32630-1)*N32630,(E32630-2)*N32630))),O32630)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.98230828103592238},{"$f":"1/M32631","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32631,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32631+MATCH(1,INDIRECT(F32631),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32631=2,2,IF(G32631=3,1,IF(G32631=4,0,IF(G32631=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32631,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32631+MATCH(1,INDIRECT(I32631),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32631=3,1,IF(J32631=4,0,IF(J32631=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32631>1,IF(M32631=2,IF(B32631<C32631,E32631*N32631,(E32631-1)*N32631),IF(B32631<C32631,E32631*N32631,IF(B32631<2*C32631,(E32631-1)*N32631,(E32631-2)*N32631))),O32631)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.81453650410809564},{"$f":"1/M32632","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32632,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32632+MATCH(1,INDIRECT(F32632),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32632=2,2,IF(G32632=3,1,IF(G32632=4,0,IF(G32632=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32632,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32632+MATCH(1,INDIRECT(I32632),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32632=3,1,IF(J32632=4,0,IF(J32632=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32632>1,IF(M32632=2,IF(B32632<C32632,E32632*N32632,(E32632-1)*N32632),IF(B32632<C32632,E32632*N32632,IF(B32632<2*C32632,(E32632-1)*N32632,(E32632-2)*N32632))),O32632)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32629:L32632)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32628>Calculations!$G$39,\"EV\",IF(L32628>Calculations!$G$40,\"HV\",IF(L32628>Calculations!$G$41,\"MV\",IF(L32628>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32633>=Calculations!$H$39,\"EV\",IF(L32633>=Calculations!$H$40,\"HV\",IF(L32633>=Calculations!$H$41,\"MV\",IF(L32633>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32637=\"EV\",1,IF(M32637=\"HV\",2,IF(M32637=\"MV\",3,IF(M32637=\"PS\",4,IF(M32637=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32636,Calculations!$P$22:$U$28,N32637+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.34283717781033995},{"$f":"1/M32641","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32641=1,3,IF(D32641=2,2,IF(D32641=3,1,IF(D32641=4,0,IF(D32641=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32641,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32641+MATCH(1,INDIRECT(F32641),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32641=2,2,IF(G32641=3,1,IF(G32641=4,0,IF(G32641=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32641,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32641+MATCH(1,INDIRECT(I32641),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32641=3,1,IF(J32641=4,0,IF(J32641=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32641>1,IF(M32641=2,IF(B32641<C32641,E32641*N32641,H32641*N32641),IF(B32641<C32641,E32641*N32641,IF(B32641<2*C32641,H32641*N32641,K32641*N32641))),O32641)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.38987513607347324,{"$f":"1/M32642","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32642=1,3,IF(D32642=2,2,IF(D32642=3,1,IF(D32642=4,0,IF(D32642=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32642,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32642+MATCH(1,INDIRECT(F32642),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32642,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32642+MATCH(1,INDIRECT(I32642),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32642>1,IF(M32642=2,IF(B32642<C32642,E32642*N32642,(E32642-1)*N32642),IF(B32642<C32642,E32642*N32642,IF(B32642<2*C32642,(E32642-1)*N32642,(E32642-2)*N32642))),O32642)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.53401056453300655,{"$f":"1/M32643","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32643,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32643+MATCH(1,INDIRECT(F32643),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32643,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32643+MATCH(1,INDIRECT(I32643),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32643>1,IF(M32643=2,IF(B32643<C32643,E32643*N32643,(E32643-1)*N32643),IF(B32643<C32643,E32643*N32643,IF(B32643<2*C32643,(E32643-1)*N32643,(E32643-2)*N32643))),O32643)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.45343371969275392,{"$f":"1/M32644","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32644,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32644+MATCH(1,INDIRECT(F32644),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32644,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32644+MATCH(1,INDIRECT(I32644),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32644>1,IF(M32644=2,IF(B32644<C32644,E32644*N32644,(E32644-1)*N32644),IF(B32644<C32644,E32644*N32644,IF(B32644<2*C32644,(E32644-1)*N32644,(E32644-2)*N32644))),O32644)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.58439873176933532,{"$f":"1/M32645","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32645,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32645+MATCH(1,INDIRECT(F32645),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32645,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32645+MATCH(1,INDIRECT(I32645),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32645>1,IF(M32645=2,IF(B32645<C32645,E32645*N32645,(E32645-1)*N32645),IF(B32645<C32645,E32645*N32645,IF(B32645<2*C32645,(E32645-1)*N32645,(E32645-2)*N32645))),O32645)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.31289298403743215,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32646,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32646,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.99656357772043769,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32647,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32647,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",6.7505623500276335E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32648,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32648,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.89230979796822318,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32649,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32649,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.42955317973464247,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32650,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32650,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.6030761921748381,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32651,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32651,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.53007229514664433,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32652,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32652,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",9.0691043697641804E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32653,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32653,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.89864505085041357,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32654,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32654,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.5963396698279475,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32655,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32655,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",6.0933591010069565E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32656,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32656,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.53433371012563036,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32657,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32657,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.68583996925053525,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32658,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32658,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.89350936870882869,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32659,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32659,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.62233049228849224,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32660,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32660,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32641:L32660)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.90907018729477151},{"$f":"1/M32662","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32662,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32662+MATCH(1,INDIRECT(F32662),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32662=2,2,IF(G32662=3,1,IF(G32662=4,0,IF(G32662=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32662,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32662+MATCH(1,INDIRECT(I32662),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32662=3,1,IF(J32662=4,0,IF(J32662=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32662>1,IF(M32662=2,IF(B32662<C32662,E32662*N32662,(E32662-1)*N32662),IF(B32662<C32662,E32662*N32662,IF(B32662<2*C32662,(E32662-1)*N32662,(E32662-2)*N32662))),O32662)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.4746819834920224},{"$f":"1/M32663","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32663,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32663+MATCH(1,INDIRECT(F32663),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32663=2,2,IF(G32663=3,1,IF(G32663=4,0,IF(G32663=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32663,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32663+MATCH(1,INDIRECT(I32663),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32663=3,1,IF(J32663=4,0,IF(J32663=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32663>1,IF(M32663=2,IF(B32663<C32663,E32663*N32663,(E32663-1)*N32663),IF(B32663<C32663,E32663*N32663,IF(B32663<2*C32663,(E32663-1)*N32663,(E32663-2)*N32663))),O32663)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.12052922789871867},{"$f":"1/M32664","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32664,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32664+MATCH(1,INDIRECT(F32664),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32664=2,2,IF(G32664=3,1,IF(G32664=4,0,IF(G32664=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32664,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32664+MATCH(1,INDIRECT(I32664),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32664=3,1,IF(J32664=4,0,IF(J32664=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32664>1,IF(M32664=2,IF(B32664<C32664,E32664*N32664,(E32664-1)*N32664),IF(B32664<C32664,E32664*N32664,IF(B32664<2*C32664,(E32664-1)*N32664,(E32664-2)*N32664))),O32664)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.17955272010048939},{"$f":"1/M32665","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32665,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32665+MATCH(1,INDIRECT(F32665),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32665=2,2,IF(G32665=3,1,IF(G32665=4,0,IF(G32665=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32665,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32665+MATCH(1,INDIRECT(I32665),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32665=3,1,IF(J32665=4,0,IF(J32665=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32665>1,IF(M32665=2,IF(B32665<C32665,E32665*N32665,(E32665-1)*N32665),IF(B32665<C32665,E32665*N32665,IF(B32665<2*C32665,(E32665-1)*N32665,(E32665-2)*N32665))),O32665)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32662:L32665)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32661>Calculations!$G$39,\"EV\",IF(L32661>Calculations!$G$40,\"HV\",IF(L32661>Calculations!$G$41,\"MV\",IF(L32661>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32666>=Calculations!$H$39,\"EV\",IF(L32666>=Calculations!$H$40,\"HV\",IF(L32666>=Calculations!$H$41,\"MV\",IF(L32666>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32670=\"EV\",1,IF(M32670=\"HV\",2,IF(M32670=\"MV\",3,IF(M32670=\"PS\",4,IF(M32670=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32669,Calculations!$P$22:$U$28,N32670+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.25310662032608011},{"$f":"1/M32674","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32674=1,3,IF(D32674=2,2,IF(D32674=3,1,IF(D32674=4,0,IF(D32674=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32674,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32674+MATCH(1,INDIRECT(F32674),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32674=2,2,IF(G32674=3,1,IF(G32674=4,0,IF(G32674=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32674,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32674+MATCH(1,INDIRECT(I32674),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32674=3,1,IF(J32674=4,0,IF(J32674=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32674>1,IF(M32674=2,IF(B32674<C32674,E32674*N32674,H32674*N32674),IF(B32674<C32674,E32674*N32674,IF(B32674<2*C32674,H32674*N32674,K32674*N32674))),O32674)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.53681076687418938,{"$f":"1/M32675","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32675=1,3,IF(D32675=2,2,IF(D32675=3,1,IF(D32675=4,0,IF(D32675=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32675,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32675+MATCH(1,INDIRECT(F32675),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32675,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32675+MATCH(1,INDIRECT(I32675),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32675>1,IF(M32675=2,IF(B32675<C32675,E32675*N32675,(E32675-1)*N32675),IF(B32675<C32675,E32675*N32675,IF(B32675<2*C32675,(E32675-1)*N32675,(E32675-2)*N32675))),O32675)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",1.9577805215760358E-2,{"$f":"1/M32676","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32676,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32676+MATCH(1,INDIRECT(F32676),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32676,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32676+MATCH(1,INDIRECT(I32676),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32676>1,IF(M32676=2,IF(B32676<C32676,E32676*N32676,(E32676-1)*N32676),IF(B32676<C32676,E32676*N32676,IF(B32676<2*C32676,(E32676-1)*N32676,(E32676-2)*N32676))),O32676)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.65872616168152587,{"$f":"1/M32677","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32677,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32677+MATCH(1,INDIRECT(F32677),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32677,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32677+MATCH(1,INDIRECT(I32677),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32677>1,IF(M32677=2,IF(B32677<C32677,E32677*N32677,(E32677-1)*N32677),IF(B32677<C32677,E32677*N32677,IF(B32677<2*C32677,(E32677-1)*N32677,(E32677-2)*N32677))),O32677)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",1.8307410467446994E-2,{"$f":"1/M32678","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32678,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32678+MATCH(1,INDIRECT(F32678),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32678,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32678+MATCH(1,INDIRECT(I32678),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32678>1,IF(M32678=2,IF(B32678<C32678,E32678*N32678,(E32678-1)*N32678),IF(B32678<C32678,E32678*N32678,IF(B32678<2*C32678,(E32678-1)*N32678,(E32678-2)*N32678))),O32678)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.46854092801326286,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32679,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32679,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.20865531516372204,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32680,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32680,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.51946979328069554,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32681,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32681,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.42789128863570369,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32682,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32682,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.61160776412956308,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32683,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32683,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.79555622035973206,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32684,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32684,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.51254979761617281,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32685,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32685,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.47005649535723082,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32686,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32686,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.44798054172529356,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32687,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32687,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.36753973073844326,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32688,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32688,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.87877888376921598,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32689,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32689,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.8174980885045926,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32690,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32690,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.73312001255695791,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32691,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32691,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.89832967808706565,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32692,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32692,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.95607683583679803,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32693,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32693,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32674:L32693)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.1945440454539672},{"$f":"1/M32695","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32695,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32695+MATCH(1,INDIRECT(F32695),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32695=2,2,IF(G32695=3,1,IF(G32695=4,0,IF(G32695=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32695,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32695+MATCH(1,INDIRECT(I32695),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32695=3,1,IF(J32695=4,0,IF(J32695=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32695>1,IF(M32695=2,IF(B32695<C32695,E32695*N32695,(E32695-1)*N32695),IF(B32695<C32695,E32695*N32695,IF(B32695<2*C32695,(E32695-1)*N32695,(E32695-2)*N32695))),O32695)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.62098170574246048},{"$f":"1/M32696","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32696,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32696+MATCH(1,INDIRECT(F32696),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32696=2,2,IF(G32696=3,1,IF(G32696=4,0,IF(G32696=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32696,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32696+MATCH(1,INDIRECT(I32696),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32696=3,1,IF(J32696=4,0,IF(J32696=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32696>1,IF(M32696=2,IF(B32696<C32696,E32696*N32696,(E32696-1)*N32696),IF(B32696<C32696,E32696*N32696,IF(B32696<2*C32696,(E32696-1)*N32696,(E32696-2)*N32696))),O32696)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.90192584571606338},{"$f":"1/M32697","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32697,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32697+MATCH(1,INDIRECT(F32697),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32697=2,2,IF(G32697=3,1,IF(G32697=4,0,IF(G32697=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32697,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32697+MATCH(1,INDIRECT(I32697),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32697=3,1,IF(J32697=4,0,IF(J32697=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32697>1,IF(M32697=2,IF(B32697<C32697,E32697*N32697,(E32697-1)*N32697),IF(B32697<C32697,E32697*N32697,IF(B32697<2*C32697,(E32697-1)*N32697,(E32697-2)*N32697))),O32697)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.35381430257442881},{"$f":"1/M32698","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32698,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32698+MATCH(1,INDIRECT(F32698),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32698=2,2,IF(G32698=3,1,IF(G32698=4,0,IF(G32698=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32698,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32698+MATCH(1,INDIRECT(I32698),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32698=3,1,IF(J32698=4,0,IF(J32698=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32698>1,IF(M32698=2,IF(B32698<C32698,E32698*N32698,(E32698-1)*N32698),IF(B32698<C32698,E32698*N32698,IF(B32698<2*C32698,(E32698-1)*N32698,(E32698-2)*N32698))),O32698)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32695:L32698)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32694>Calculations!$G$39,\"EV\",IF(L32694>Calculations!$G$40,\"HV\",IF(L32694>Calculations!$G$41,\"MV\",IF(L32694>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32699>=Calculations!$H$39,\"EV\",IF(L32699>=Calculations!$H$40,\"HV\",IF(L32699>=Calculations!$H$41,\"MV\",IF(L32699>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32703=\"EV\",1,IF(M32703=\"HV\",2,IF(M32703=\"MV\",3,IF(M32703=\"PS\",4,IF(M32703=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32702,Calculations!$P$22:$U$28,N32703+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.84134657172761906},{"$f":"1/M32707","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32707=1,3,IF(D32707=2,2,IF(D32707=3,1,IF(D32707=4,0,IF(D32707=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32707,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32707+MATCH(1,INDIRECT(F32707),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32707=2,2,IF(G32707=3,1,IF(G32707=4,0,IF(G32707=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32707,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32707+MATCH(1,INDIRECT(I32707),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32707=3,1,IF(J32707=4,0,IF(J32707=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32707>1,IF(M32707=2,IF(B32707<C32707,E32707*N32707,H32707*N32707),IF(B32707<C32707,E32707*N32707,IF(B32707<2*C32707,H32707*N32707,K32707*N32707))),O32707)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.57575840033057157,{"$f":"1/M32708","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32708=1,3,IF(D32708=2,2,IF(D32708=3,1,IF(D32708=4,0,IF(D32708=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32708,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32708+MATCH(1,INDIRECT(F32708),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32708,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32708+MATCH(1,INDIRECT(I32708),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32708>1,IF(M32708=2,IF(B32708<C32708,E32708*N32708,(E32708-1)*N32708),IF(B32708<C32708,E32708*N32708,IF(B32708<2*C32708,(E32708-1)*N32708,(E32708-2)*N32708))),O32708)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.99354464879470117,{"$f":"1/M32709","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32709,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32709+MATCH(1,INDIRECT(F32709),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32709,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32709+MATCH(1,INDIRECT(I32709),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32709>1,IF(M32709=2,IF(B32709<C32709,E32709*N32709,(E32709-1)*N32709),IF(B32709<C32709,E32709*N32709,IF(B32709<2*C32709,(E32709-1)*N32709,(E32709-2)*N32709))),O32709)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.54138738696639555,{"$f":"1/M32710","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32710,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32710+MATCH(1,INDIRECT(F32710),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32710,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32710+MATCH(1,INDIRECT(I32710),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32710>1,IF(M32710=2,IF(B32710<C32710,E32710*N32710,(E32710-1)*N32710),IF(B32710<C32710,E32710*N32710,IF(B32710<2*C32710,(E32710-1)*N32710,(E32710-2)*N32710))),O32710)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.90280770782774777,{"$f":"1/M32711","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32711,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32711+MATCH(1,INDIRECT(F32711),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32711,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32711+MATCH(1,INDIRECT(I32711),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32711>1,IF(M32711=2,IF(B32711<C32711,E32711*N32711,(E32711-1)*N32711),IF(B32711<C32711,E32711*N32711,IF(B32711<2*C32711,(E32711-1)*N32711,(E32711-2)*N32711))),O32711)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.25673872016737398,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32712,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32712,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.98490295361010916,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32713,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32713,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",4.2610907975557E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32714,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32714,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.73194324193018534,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32715,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32715,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.68487765426693792,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32716,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32716,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.58848337777289705,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32717,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32717,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.47369690002744347,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32718,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32718,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.58401467806354646,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32719,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32719,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.51564287543441367,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32720,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32720,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.44905593684157508,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32721,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32721,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.56405703573303057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32722,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32722,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.48759515601298176,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32723,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32723,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.92469119425765667,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32724,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32724,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.59682929013527752,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32725,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32725,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.69427304784869648,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32726,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32726,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32707:L32726)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.32356906533306085},{"$f":"1/M32728","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32728,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32728+MATCH(1,INDIRECT(F32728),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32728=2,2,IF(G32728=3,1,IF(G32728=4,0,IF(G32728=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32728,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32728+MATCH(1,INDIRECT(I32728),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32728=3,1,IF(J32728=4,0,IF(J32728=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32728>1,IF(M32728=2,IF(B32728<C32728,E32728*N32728,(E32728-1)*N32728),IF(B32728<C32728,E32728*N32728,IF(B32728<2*C32728,(E32728-1)*N32728,(E32728-2)*N32728))),O32728)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":8.6472029593556599E-2},{"$f":"1/M32729","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32729,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32729+MATCH(1,INDIRECT(F32729),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32729=2,2,IF(G32729=3,1,IF(G32729=4,0,IF(G32729=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32729,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32729+MATCH(1,INDIRECT(I32729),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32729=3,1,IF(J32729=4,0,IF(J32729=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32729>1,IF(M32729=2,IF(B32729<C32729,E32729*N32729,(E32729-1)*N32729),IF(B32729<C32729,E32729*N32729,IF(B32729<2*C32729,(E32729-1)*N32729,(E32729-2)*N32729))),O32729)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.49739319781884617},{"$f":"1/M32730","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32730,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32730+MATCH(1,INDIRECT(F32730),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32730=2,2,IF(G32730=3,1,IF(G32730=4,0,IF(G32730=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32730,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32730+MATCH(1,INDIRECT(I32730),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32730=3,1,IF(J32730=4,0,IF(J32730=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32730>1,IF(M32730=2,IF(B32730<C32730,E32730*N32730,(E32730-1)*N32730),IF(B32730<C32730,E32730*N32730,IF(B32730<2*C32730,(E32730-1)*N32730,(E32730-2)*N32730))),O32730)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.15262147539239235},{"$f":"1/M32731","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32731,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32731+MATCH(1,INDIRECT(F32731),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32731=2,2,IF(G32731=3,1,IF(G32731=4,0,IF(G32731=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32731,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32731+MATCH(1,INDIRECT(I32731),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32731=3,1,IF(J32731=4,0,IF(J32731=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32731>1,IF(M32731=2,IF(B32731<C32731,E32731*N32731,(E32731-1)*N32731),IF(B32731<C32731,E32731*N32731,IF(B32731<2*C32731,(E32731-1)*N32731,(E32731-2)*N32731))),O32731)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32728:L32731)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32727>Calculations!$G$39,\"EV\",IF(L32727>Calculations!$G$40,\"HV\",IF(L32727>Calculations!$G$41,\"MV\",IF(L32727>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32732>=Calculations!$H$39,\"EV\",IF(L32732>=Calculations!$H$40,\"HV\",IF(L32732>=Calculations!$H$41,\"MV\",IF(L32732>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32736=\"EV\",1,IF(M32736=\"HV\",2,IF(M32736=\"MV\",3,IF(M32736=\"PS\",4,IF(M32736=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32735,Calculations!$P$22:$U$28,N32736+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.67737869124115746},{"$f":"1/M32740","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32740=1,3,IF(D32740=2,2,IF(D32740=3,1,IF(D32740=4,0,IF(D32740=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32740,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32740+MATCH(1,INDIRECT(F32740),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32740=2,2,IF(G32740=3,1,IF(G32740=4,0,IF(G32740=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32740,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32740+MATCH(1,INDIRECT(I32740),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32740=3,1,IF(J32740=4,0,IF(J32740=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32740>1,IF(M32740=2,IF(B32740<C32740,E32740*N32740,H32740*N32740),IF(B32740<C32740,E32740*N32740,IF(B32740<2*C32740,H32740*N32740,K32740*N32740))),O32740)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",6.138255454374808E-2,{"$f":"1/M32741","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32741=1,3,IF(D32741=2,2,IF(D32741=3,1,IF(D32741=4,0,IF(D32741=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32741,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32741+MATCH(1,INDIRECT(F32741),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32741,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32741+MATCH(1,INDIRECT(I32741),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32741>1,IF(M32741=2,IF(B32741<C32741,E32741*N32741,(E32741-1)*N32741),IF(B32741<C32741,E32741*N32741,IF(B32741<2*C32741,(E32741-1)*N32741,(E32741-2)*N32741))),O32741)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.12209422830354222,{"$f":"1/M32742","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32742,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32742+MATCH(1,INDIRECT(F32742),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32742,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32742+MATCH(1,INDIRECT(I32742),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32742>1,IF(M32742=2,IF(B32742<C32742,E32742*N32742,(E32742-1)*N32742),IF(B32742<C32742,E32742*N32742,IF(B32742<2*C32742,(E32742-1)*N32742,(E32742-2)*N32742))),O32742)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.53681473023530124,{"$f":"1/M32743","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32743,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32743+MATCH(1,INDIRECT(F32743),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32743,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32743+MATCH(1,INDIRECT(I32743),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32743>1,IF(M32743=2,IF(B32743<C32743,E32743*N32743,(E32743-1)*N32743),IF(B32743<C32743,E32743*N32743,IF(B32743<2*C32743,(E32743-1)*N32743,(E32743-2)*N32743))),O32743)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.81095530290518392,{"$f":"1/M32744","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32744,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32744+MATCH(1,INDIRECT(F32744),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32744,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32744+MATCH(1,INDIRECT(I32744),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32744>1,IF(M32744=2,IF(B32744<C32744,E32744*N32744,(E32744-1)*N32744),IF(B32744<C32744,E32744*N32744,IF(B32744<2*C32744,(E32744-1)*N32744,(E32744-2)*N32744))),O32744)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.31640872296701628,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32745,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32745,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.7994395112602114,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32746,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32746,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",1.1159855522702933E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32747,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32747,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",2.106879271513884E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32748,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32748,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.28742823654413796,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32749,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32749,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.70144255607425321,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32750,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32750,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.59090917047959624,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32751,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32751,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.83709603148411982,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32752,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32752,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.93114375693096285,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32753,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32753,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",4.342164168674234E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32754,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32754,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.88704372061272241,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32755,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32755,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.44080964038124426,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32756,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32756,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.19092086930981567,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32757,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32757,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.68756356114638895,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32758,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32758,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.95122105017363923,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32759,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32759,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32740:L32759)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":7.5553571973916767E-2},{"$f":"1/M32761","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32761,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32761+MATCH(1,INDIRECT(F32761),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32761=2,2,IF(G32761=3,1,IF(G32761=4,0,IF(G32761=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32761,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32761+MATCH(1,INDIRECT(I32761),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32761=3,1,IF(J32761=4,0,IF(J32761=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32761>1,IF(M32761=2,IF(B32761<C32761,E32761*N32761,(E32761-1)*N32761),IF(B32761<C32761,E32761*N32761,IF(B32761<2*C32761,(E32761-1)*N32761,(E32761-2)*N32761))),O32761)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.31181029574326913},{"$f":"1/M32762","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32762,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32762+MATCH(1,INDIRECT(F32762),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32762=2,2,IF(G32762=3,1,IF(G32762=4,0,IF(G32762=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32762,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32762+MATCH(1,INDIRECT(I32762),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32762=3,1,IF(J32762=4,0,IF(J32762=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32762>1,IF(M32762=2,IF(B32762<C32762,E32762*N32762,(E32762-1)*N32762),IF(B32762<C32762,E32762*N32762,IF(B32762<2*C32762,(E32762-1)*N32762,(E32762-2)*N32762))),O32762)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.33292994024871936},{"$f":"1/M32763","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32763,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32763+MATCH(1,INDIRECT(F32763),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32763=2,2,IF(G32763=3,1,IF(G32763=4,0,IF(G32763=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32763,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32763+MATCH(1,INDIRECT(I32763),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32763=3,1,IF(J32763=4,0,IF(J32763=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32763>1,IF(M32763=2,IF(B32763<C32763,E32763*N32763,(E32763-1)*N32763),IF(B32763<C32763,E32763*N32763,IF(B32763<2*C32763,(E32763-1)*N32763,(E32763-2)*N32763))),O32763)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.97706287054401264},{"$f":"1/M32764","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32764,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32764+MATCH(1,INDIRECT(F32764),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32764=2,2,IF(G32764=3,1,IF(G32764=4,0,IF(G32764=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32764,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32764+MATCH(1,INDIRECT(I32764),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32764=3,1,IF(J32764=4,0,IF(J32764=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32764>1,IF(M32764=2,IF(B32764<C32764,E32764*N32764,(E32764-1)*N32764),IF(B32764<C32764,E32764*N32764,IF(B32764<2*C32764,(E32764-1)*N32764,(E32764-2)*N32764))),O32764)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32761:L32764)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32760>Calculations!$G$39,\"EV\",IF(L32760>Calculations!$G$40,\"HV\",IF(L32760>Calculations!$G$41,\"MV\",IF(L32760>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32765>=Calculations!$H$39,\"EV\",IF(L32765>=Calculations!$H$40,\"HV\",IF(L32765>=Calculations!$H$41,\"MV\",IF(L32765>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32769=\"EV\",1,IF(M32769=\"HV\",2,IF(M32769=\"MV\",3,IF(M32769=\"PS\",4,IF(M32769=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32768,Calculations!$P$22:$U$28,N32769+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.24057783448891179},{"$f":"1/M32773","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32773=1,3,IF(D32773=2,2,IF(D32773=3,1,IF(D32773=4,0,IF(D32773=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32773,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32773+MATCH(1,INDIRECT(F32773),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32773=2,2,IF(G32773=3,1,IF(G32773=4,0,IF(G32773=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32773,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32773+MATCH(1,INDIRECT(I32773),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32773=3,1,IF(J32773=4,0,IF(J32773=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32773>1,IF(M32773=2,IF(B32773<C32773,E32773*N32773,H32773*N32773),IF(B32773<C32773,E32773*N32773,IF(B32773<2*C32773,H32773*N32773,K32773*N32773))),O32773)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.48281072874940645,{"$f":"1/M32774","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32774=1,3,IF(D32774=2,2,IF(D32774=3,1,IF(D32774=4,0,IF(D32774=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32774,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32774+MATCH(1,INDIRECT(F32774),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32774,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32774+MATCH(1,INDIRECT(I32774),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32774>1,IF(M32774=2,IF(B32774<C32774,E32774*N32774,(E32774-1)*N32774),IF(B32774<C32774,E32774*N32774,IF(B32774<2*C32774,(E32774-1)*N32774,(E32774-2)*N32774))),O32774)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.62269907155145632,{"$f":"1/M32775","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32775,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32775+MATCH(1,INDIRECT(F32775),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32775,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32775+MATCH(1,INDIRECT(I32775),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32775>1,IF(M32775=2,IF(B32775<C32775,E32775*N32775,(E32775-1)*N32775),IF(B32775<C32775,E32775*N32775,IF(B32775<2*C32775,(E32775-1)*N32775,(E32775-2)*N32775))),O32775)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.73438071754269696,{"$f":"1/M32776","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32776,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32776+MATCH(1,INDIRECT(F32776),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32776,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32776+MATCH(1,INDIRECT(I32776),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32776>1,IF(M32776=2,IF(B32776<C32776,E32776*N32776,(E32776-1)*N32776),IF(B32776<C32776,E32776*N32776,IF(B32776<2*C32776,(E32776-1)*N32776,(E32776-2)*N32776))),O32776)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.45646867331690222,{"$f":"1/M32777","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32777,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32777+MATCH(1,INDIRECT(F32777),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32777,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32777+MATCH(1,INDIRECT(I32777),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32777>1,IF(M32777=2,IF(B32777<C32777,E32777*N32777,(E32777-1)*N32777),IF(B32777<C32777,E32777*N32777,IF(B32777<2*C32777,(E32777-1)*N32777,(E32777-2)*N32777))),O32777)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.38888890532796816,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32778,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32778,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.82187662239266579,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32779,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32779,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.68486712031321029,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32780,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32780,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.86914409183645414,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32781,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32781,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.37635292111381091,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32782,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32782,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.67631666622704112,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32783,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32783,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.2645535436233627,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32784,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32784,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.54135864290025859,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32785,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32785,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.99501776418024057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32786,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32786,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.51321351282082228,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32787,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32787,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.31850474688793806,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32788,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32788,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.46290048711046849,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32789,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32789,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.56433039323973744,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32790,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32790,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.23883668938233016,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32791,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32791,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.56592054399368119,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32792,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32792,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32773:L32792)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":1.3907696253515178E-2},{"$f":"1/M32794","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32794,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32794+MATCH(1,INDIRECT(F32794),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32794=2,2,IF(G32794=3,1,IF(G32794=4,0,IF(G32794=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32794,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32794+MATCH(1,INDIRECT(I32794),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32794=3,1,IF(J32794=4,0,IF(J32794=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32794>1,IF(M32794=2,IF(B32794<C32794,E32794*N32794,(E32794-1)*N32794),IF(B32794<C32794,E32794*N32794,IF(B32794<2*C32794,(E32794-1)*N32794,(E32794-2)*N32794))),O32794)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.93655175038777916},{"$f":"1/M32795","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32795,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32795+MATCH(1,INDIRECT(F32795),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32795=2,2,IF(G32795=3,1,IF(G32795=4,0,IF(G32795=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32795,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32795+MATCH(1,INDIRECT(I32795),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32795=3,1,IF(J32795=4,0,IF(J32795=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32795>1,IF(M32795=2,IF(B32795<C32795,E32795*N32795,(E32795-1)*N32795),IF(B32795<C32795,E32795*N32795,IF(B32795<2*C32795,(E32795-1)*N32795,(E32795-2)*N32795))),O32795)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.98492516504312011},{"$f":"1/M32796","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32796,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32796+MATCH(1,INDIRECT(F32796),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32796=2,2,IF(G32796=3,1,IF(G32796=4,0,IF(G32796=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32796,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32796+MATCH(1,INDIRECT(I32796),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32796=3,1,IF(J32796=4,0,IF(J32796=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32796>1,IF(M32796=2,IF(B32796<C32796,E32796*N32796,(E32796-1)*N32796),IF(B32796<C32796,E32796*N32796,IF(B32796<2*C32796,(E32796-1)*N32796,(E32796-2)*N32796))),O32796)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.82356755006901827},{"$f":"1/M32797","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32797,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32797+MATCH(1,INDIRECT(F32797),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32797=2,2,IF(G32797=3,1,IF(G32797=4,0,IF(G32797=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32797,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32797+MATCH(1,INDIRECT(I32797),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32797=3,1,IF(J32797=4,0,IF(J32797=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32797>1,IF(M32797=2,IF(B32797<C32797,E32797*N32797,(E32797-1)*N32797),IF(B32797<C32797,E32797*N32797,IF(B32797<2*C32797,(E32797-1)*N32797,(E32797-2)*N32797))),O32797)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32794:L32797)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32793>Calculations!$G$39,\"EV\",IF(L32793>Calculations!$G$40,\"HV\",IF(L32793>Calculations!$G$41,\"MV\",IF(L32793>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32798>=Calculations!$H$39,\"EV\",IF(L32798>=Calculations!$H$40,\"HV\",IF(L32798>=Calculations!$H$41,\"MV\",IF(L32798>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32802=\"EV\",1,IF(M32802=\"HV\",2,IF(M32802=\"MV\",3,IF(M32802=\"PS\",4,IF(M32802=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32801,Calculations!$P$22:$U$28,N32802+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.49334506917449272},{"$f":"1/M32806","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32806=1,3,IF(D32806=2,2,IF(D32806=3,1,IF(D32806=4,0,IF(D32806=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32806,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32806+MATCH(1,INDIRECT(F32806),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32806=2,2,IF(G32806=3,1,IF(G32806=4,0,IF(G32806=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32806,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32806+MATCH(1,INDIRECT(I32806),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32806=3,1,IF(J32806=4,0,IF(J32806=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32806>1,IF(M32806=2,IF(B32806<C32806,E32806*N32806,H32806*N32806),IF(B32806<C32806,E32806*N32806,IF(B32806<2*C32806,H32806*N32806,K32806*N32806))),O32806)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.90122118977394927,{"$f":"1/M32807","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32807=1,3,IF(D32807=2,2,IF(D32807=3,1,IF(D32807=4,0,IF(D32807=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32807,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32807+MATCH(1,INDIRECT(F32807),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32807,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32807+MATCH(1,INDIRECT(I32807),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32807>1,IF(M32807=2,IF(B32807<C32807,E32807*N32807,(E32807-1)*N32807),IF(B32807<C32807,E32807*N32807,IF(B32807<2*C32807,(E32807-1)*N32807,(E32807-2)*N32807))),O32807)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.36974331795484394,{"$f":"1/M32808","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32808,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32808+MATCH(1,INDIRECT(F32808),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32808,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32808+MATCH(1,INDIRECT(I32808),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32808>1,IF(M32808=2,IF(B32808<C32808,E32808*N32808,(E32808-1)*N32808),IF(B32808<C32808,E32808*N32808,IF(B32808<2*C32808,(E32808-1)*N32808,(E32808-2)*N32808))),O32808)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.99106737186697291,{"$f":"1/M32809","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32809,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32809+MATCH(1,INDIRECT(F32809),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32809,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32809+MATCH(1,INDIRECT(I32809),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32809>1,IF(M32809=2,IF(B32809<C32809,E32809*N32809,(E32809-1)*N32809),IF(B32809<C32809,E32809*N32809,IF(B32809<2*C32809,(E32809-1)*N32809,(E32809-2)*N32809))),O32809)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.3298282853677742,{"$f":"1/M32810","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32810,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32810+MATCH(1,INDIRECT(F32810),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32810,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32810+MATCH(1,INDIRECT(I32810),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32810>1,IF(M32810=2,IF(B32810<C32810,E32810*N32810,(E32810-1)*N32810),IF(B32810<C32810,E32810*N32810,IF(B32810<2*C32810,(E32810-1)*N32810,(E32810-2)*N32810))),O32810)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.90129156613727601,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32811,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32811,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.75288787786290723,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32812,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32812,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.22788422862785018,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32813,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32813,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.95231247461499624,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32814,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32814,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.37089770583817927,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32815,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32815,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.50985050455734571,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32816,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32816,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.52236037415675518,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32817,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32817,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.98037295119107271,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32818,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32818,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.25279497894212977,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32819,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32819,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.3111392839948085,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32820,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32820,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.45737908502961144,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32821,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32821,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.82124080938143185,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32822,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32822,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.1492693093514974,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32823,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32823,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.34042704663061829,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32824,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32824,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.37500900377590796,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32825,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32825,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32806:L32825)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.60388741110071786},{"$f":"1/M32827","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32827,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32827+MATCH(1,INDIRECT(F32827),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32827=2,2,IF(G32827=3,1,IF(G32827=4,0,IF(G32827=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32827,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32827+MATCH(1,INDIRECT(I32827),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32827=3,1,IF(J32827=4,0,IF(J32827=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32827>1,IF(M32827=2,IF(B32827<C32827,E32827*N32827,(E32827-1)*N32827),IF(B32827<C32827,E32827*N32827,IF(B32827<2*C32827,(E32827-1)*N32827,(E32827-2)*N32827))),O32827)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.53083155504925184},{"$f":"1/M32828","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32828,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32828+MATCH(1,INDIRECT(F32828),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32828=2,2,IF(G32828=3,1,IF(G32828=4,0,IF(G32828=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32828,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32828+MATCH(1,INDIRECT(I32828),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32828=3,1,IF(J32828=4,0,IF(J32828=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32828>1,IF(M32828=2,IF(B32828<C32828,E32828*N32828,(E32828-1)*N32828),IF(B32828<C32828,E32828*N32828,IF(B32828<2*C32828,(E32828-1)*N32828,(E32828-2)*N32828))),O32828)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.22270562981754871},{"$f":"1/M32829","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32829,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32829+MATCH(1,INDIRECT(F32829),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32829=2,2,IF(G32829=3,1,IF(G32829=4,0,IF(G32829=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32829,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32829+MATCH(1,INDIRECT(I32829),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32829=3,1,IF(J32829=4,0,IF(J32829=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32829>1,IF(M32829=2,IF(B32829<C32829,E32829*N32829,(E32829-1)*N32829),IF(B32829<C32829,E32829*N32829,IF(B32829<2*C32829,(E32829-1)*N32829,(E32829-2)*N32829))),O32829)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.29952352609070587},{"$f":"1/M32830","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32830,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32830+MATCH(1,INDIRECT(F32830),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32830=2,2,IF(G32830=3,1,IF(G32830=4,0,IF(G32830=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32830,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32830+MATCH(1,INDIRECT(I32830),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32830=3,1,IF(J32830=4,0,IF(J32830=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32830>1,IF(M32830=2,IF(B32830<C32830,E32830*N32830,(E32830-1)*N32830),IF(B32830<C32830,E32830*N32830,IF(B32830<2*C32830,(E32830-1)*N32830,(E32830-2)*N32830))),O32830)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32827:L32830)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32826>Calculations!$G$39,\"EV\",IF(L32826>Calculations!$G$40,\"HV\",IF(L32826>Calculations!$G$41,\"MV\",IF(L32826>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32831>=Calculations!$H$39,\"EV\",IF(L32831>=Calculations!$H$40,\"HV\",IF(L32831>=Calculations!$H$41,\"MV\",IF(L32831>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32835=\"EV\",1,IF(M32835=\"HV\",2,IF(M32835=\"MV\",3,IF(M32835=\"PS\",4,IF(M32835=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32834,Calculations!$P$22:$U$28,N32835+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.15549355320514247},{"$f":"1/M32839","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32839=1,3,IF(D32839=2,2,IF(D32839=3,1,IF(D32839=4,0,IF(D32839=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32839,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32839+MATCH(1,INDIRECT(F32839),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32839=2,2,IF(G32839=3,1,IF(G32839=4,0,IF(G32839=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32839,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32839+MATCH(1,INDIRECT(I32839),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32839=3,1,IF(J32839=4,0,IF(J32839=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32839>1,IF(M32839=2,IF(B32839<C32839,E32839*N32839,H32839*N32839),IF(B32839<C32839,E32839*N32839,IF(B32839<2*C32839,H32839*N32839,K32839*N32839))),O32839)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.963579644989352,{"$f":"1/M32840","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32840=1,3,IF(D32840=2,2,IF(D32840=3,1,IF(D32840=4,0,IF(D32840=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32840,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32840+MATCH(1,INDIRECT(F32840),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32840,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32840+MATCH(1,INDIRECT(I32840),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32840>1,IF(M32840=2,IF(B32840<C32840,E32840*N32840,(E32840-1)*N32840),IF(B32840<C32840,E32840*N32840,IF(B32840<2*C32840,(E32840-1)*N32840,(E32840-2)*N32840))),O32840)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.76315045252636349,{"$f":"1/M32841","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32841,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32841+MATCH(1,INDIRECT(F32841),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32841,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32841+MATCH(1,INDIRECT(I32841),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32841>1,IF(M32841=2,IF(B32841<C32841,E32841*N32841,(E32841-1)*N32841),IF(B32841<C32841,E32841*N32841,IF(B32841<2*C32841,(E32841-1)*N32841,(E32841-2)*N32841))),O32841)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.73629384823467769,{"$f":"1/M32842","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32842,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32842+MATCH(1,INDIRECT(F32842),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32842,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32842+MATCH(1,INDIRECT(I32842),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32842>1,IF(M32842=2,IF(B32842<C32842,E32842*N32842,(E32842-1)*N32842),IF(B32842<C32842,E32842*N32842,IF(B32842<2*C32842,(E32842-1)*N32842,(E32842-2)*N32842))),O32842)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.81160990453843618,{"$f":"1/M32843","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32843,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32843+MATCH(1,INDIRECT(F32843),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32843,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32843+MATCH(1,INDIRECT(I32843),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32843>1,IF(M32843=2,IF(B32843<C32843,E32843*N32843,(E32843-1)*N32843),IF(B32843<C32843,E32843*N32843,IF(B32843<2*C32843,(E32843-1)*N32843,(E32843-2)*N32843))),O32843)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.51979043613762488,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32844,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32844,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.62296207930744907,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32845,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32845,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",7.0619352718523154E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32846,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32846,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.16496476186330999,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32847,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32847,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.16777381432938632,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32848,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32848,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.24146971057778011,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32849,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32849,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.67384803476474808,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32850,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32850,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.42669297188242583,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32851,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32851,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.68975538887735843,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32852,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32852,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.80302776262405728,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32853,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32853,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.82474652624460199,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32854,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32854,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.6887046010619684,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32855,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32855,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.76242742532005858,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32856,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32856,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.76362314853088897,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32857,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32857,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",7.5875882804904426E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32858,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32858,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32839:L32858)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.21556336095400586},{"$f":"1/M32860","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32860,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32860+MATCH(1,INDIRECT(F32860),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32860=2,2,IF(G32860=3,1,IF(G32860=4,0,IF(G32860=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32860,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32860+MATCH(1,INDIRECT(I32860),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32860=3,1,IF(J32860=4,0,IF(J32860=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32860>1,IF(M32860=2,IF(B32860<C32860,E32860*N32860,(E32860-1)*N32860),IF(B32860<C32860,E32860*N32860,IF(B32860<2*C32860,(E32860-1)*N32860,(E32860-2)*N32860))),O32860)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.10143840514468527},{"$f":"1/M32861","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32861,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32861+MATCH(1,INDIRECT(F32861),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32861=2,2,IF(G32861=3,1,IF(G32861=4,0,IF(G32861=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32861,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32861+MATCH(1,INDIRECT(I32861),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32861=3,1,IF(J32861=4,0,IF(J32861=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32861>1,IF(M32861=2,IF(B32861<C32861,E32861*N32861,(E32861-1)*N32861),IF(B32861<C32861,E32861*N32861,IF(B32861<2*C32861,(E32861-1)*N32861,(E32861-2)*N32861))),O32861)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.20818250582979303},{"$f":"1/M32862","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32862,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32862+MATCH(1,INDIRECT(F32862),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32862=2,2,IF(G32862=3,1,IF(G32862=4,0,IF(G32862=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32862,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32862+MATCH(1,INDIRECT(I32862),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32862=3,1,IF(J32862=4,0,IF(J32862=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32862>1,IF(M32862=2,IF(B32862<C32862,E32862*N32862,(E32862-1)*N32862),IF(B32862<C32862,E32862*N32862,IF(B32862<2*C32862,(E32862-1)*N32862,(E32862-2)*N32862))),O32862)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.9548642225142101},{"$f":"1/M32863","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32863,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32863+MATCH(1,INDIRECT(F32863),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32863=2,2,IF(G32863=3,1,IF(G32863=4,0,IF(G32863=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32863,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32863+MATCH(1,INDIRECT(I32863),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32863=3,1,IF(J32863=4,0,IF(J32863=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32863>1,IF(M32863=2,IF(B32863<C32863,E32863*N32863,(E32863-1)*N32863),IF(B32863<C32863,E32863*N32863,IF(B32863<2*C32863,(E32863-1)*N32863,(E32863-2)*N32863))),O32863)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32860:L32863)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32859>Calculations!$G$39,\"EV\",IF(L32859>Calculations!$G$40,\"HV\",IF(L32859>Calculations!$G$41,\"MV\",IF(L32859>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32864>=Calculations!$H$39,\"EV\",IF(L32864>=Calculations!$H$40,\"HV\",IF(L32864>=Calculations!$H$41,\"MV\",IF(L32864>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32868=\"EV\",1,IF(M32868=\"HV\",2,IF(M32868=\"MV\",3,IF(M32868=\"PS\",4,IF(M32868=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32867,Calculations!$P$22:$U$28,N32868+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":7.2031934765552363E-2},{"$f":"1/M32872","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32872=1,3,IF(D32872=2,2,IF(D32872=3,1,IF(D32872=4,0,IF(D32872=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32872,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32872+MATCH(1,INDIRECT(F32872),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32872=2,2,IF(G32872=3,1,IF(G32872=4,0,IF(G32872=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32872,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32872+MATCH(1,INDIRECT(I32872),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32872=3,1,IF(J32872=4,0,IF(J32872=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32872>1,IF(M32872=2,IF(B32872<C32872,E32872*N32872,H32872*N32872),IF(B32872<C32872,E32872*N32872,IF(B32872<2*C32872,H32872*N32872,K32872*N32872))),O32872)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.78875465334607431,{"$f":"1/M32873","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32873=1,3,IF(D32873=2,2,IF(D32873=3,1,IF(D32873=4,0,IF(D32873=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32873,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32873+MATCH(1,INDIRECT(F32873),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32873,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32873+MATCH(1,INDIRECT(I32873),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32873>1,IF(M32873=2,IF(B32873<C32873,E32873*N32873,(E32873-1)*N32873),IF(B32873<C32873,E32873*N32873,IF(B32873<2*C32873,(E32873-1)*N32873,(E32873-2)*N32873))),O32873)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.92570584808351175,{"$f":"1/M32874","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32874,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32874+MATCH(1,INDIRECT(F32874),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32874,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32874+MATCH(1,INDIRECT(I32874),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32874>1,IF(M32874=2,IF(B32874<C32874,E32874*N32874,(E32874-1)*N32874),IF(B32874<C32874,E32874*N32874,IF(B32874<2*C32874,(E32874-1)*N32874,(E32874-2)*N32874))),O32874)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.17674948725428608,{"$f":"1/M32875","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32875,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32875+MATCH(1,INDIRECT(F32875),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32875,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32875+MATCH(1,INDIRECT(I32875),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32875>1,IF(M32875=2,IF(B32875<C32875,E32875*N32875,(E32875-1)*N32875),IF(B32875<C32875,E32875*N32875,IF(B32875<2*C32875,(E32875-1)*N32875,(E32875-2)*N32875))),O32875)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.56417494204949858,{"$f":"1/M32876","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32876,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32876+MATCH(1,INDIRECT(F32876),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32876,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32876+MATCH(1,INDIRECT(I32876),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32876>1,IF(M32876=2,IF(B32876<C32876,E32876*N32876,(E32876-1)*N32876),IF(B32876<C32876,E32876*N32876,IF(B32876<2*C32876,(E32876-1)*N32876,(E32876-2)*N32876))),O32876)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.51673149480786085,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32877,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32877,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.62924755361218521,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32878,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32878,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.89864444688394063,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32879,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32879,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.9539452366300587,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32880,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32880,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.33103682222704645,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32881,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32881,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.24965341267185881,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32882,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32882,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",6.2533577140076679E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32883,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32883,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.34568816377766953,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32884,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32884,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.45657762791420287,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32885,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32885,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.56149571227820061,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32886,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32886,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.99710971629361456,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32887,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32887,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.21601311981861604,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32888,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32888,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",7.6245896080462172E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32889,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32889,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.11230499210491507,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32890,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32890,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",1.7366392959897392E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32891,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32891,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32872:L32891)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.62477440836689901},{"$f":"1/M32893","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32893,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32893+MATCH(1,INDIRECT(F32893),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32893=2,2,IF(G32893=3,1,IF(G32893=4,0,IF(G32893=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32893,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32893+MATCH(1,INDIRECT(I32893),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32893=3,1,IF(J32893=4,0,IF(J32893=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32893>1,IF(M32893=2,IF(B32893<C32893,E32893*N32893,(E32893-1)*N32893),IF(B32893<C32893,E32893*N32893,IF(B32893<2*C32893,(E32893-1)*N32893,(E32893-2)*N32893))),O32893)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":7.1617075675108111E-2},{"$f":"1/M32894","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32894,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32894+MATCH(1,INDIRECT(F32894),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32894=2,2,IF(G32894=3,1,IF(G32894=4,0,IF(G32894=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32894,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32894+MATCH(1,INDIRECT(I32894),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32894=3,1,IF(J32894=4,0,IF(J32894=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32894>1,IF(M32894=2,IF(B32894<C32894,E32894*N32894,(E32894-1)*N32894),IF(B32894<C32894,E32894*N32894,IF(B32894<2*C32894,(E32894-1)*N32894,(E32894-2)*N32894))),O32894)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.52670501255552615},{"$f":"1/M32895","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32895,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32895+MATCH(1,INDIRECT(F32895),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32895=2,2,IF(G32895=3,1,IF(G32895=4,0,IF(G32895=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32895,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32895+MATCH(1,INDIRECT(I32895),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32895=3,1,IF(J32895=4,0,IF(J32895=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32895>1,IF(M32895=2,IF(B32895<C32895,E32895*N32895,(E32895-1)*N32895),IF(B32895<C32895,E32895*N32895,IF(B32895<2*C32895,(E32895-1)*N32895,(E32895-2)*N32895))),O32895)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.75977414796269627},{"$f":"1/M32896","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32896,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32896+MATCH(1,INDIRECT(F32896),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32896=2,2,IF(G32896=3,1,IF(G32896=4,0,IF(G32896=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32896,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32896+MATCH(1,INDIRECT(I32896),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32896=3,1,IF(J32896=4,0,IF(J32896=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32896>1,IF(M32896=2,IF(B32896<C32896,E32896*N32896,(E32896-1)*N32896),IF(B32896<C32896,E32896*N32896,IF(B32896<2*C32896,(E32896-1)*N32896,(E32896-2)*N32896))),O32896)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32893:L32896)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32892>Calculations!$G$39,\"EV\",IF(L32892>Calculations!$G$40,\"HV\",IF(L32892>Calculations!$G$41,\"MV\",IF(L32892>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32897>=Calculations!$H$39,\"EV\",IF(L32897>=Calculations!$H$40,\"HV\",IF(L32897>=Calculations!$H$41,\"MV\",IF(L32897>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32901=\"EV\",1,IF(M32901=\"HV\",2,IF(M32901=\"MV\",3,IF(M32901=\"PS\",4,IF(M32901=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32900,Calculations!$P$22:$U$28,N32901+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":7.5486260372199965E-2},{"$f":"1/M32905","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32905=1,3,IF(D32905=2,2,IF(D32905=3,1,IF(D32905=4,0,IF(D32905=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32905,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32905+MATCH(1,INDIRECT(F32905),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32905=2,2,IF(G32905=3,1,IF(G32905=4,0,IF(G32905=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32905,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32905+MATCH(1,INDIRECT(I32905),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32905=3,1,IF(J32905=4,0,IF(J32905=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32905>1,IF(M32905=2,IF(B32905<C32905,E32905*N32905,H32905*N32905),IF(B32905<C32905,E32905*N32905,IF(B32905<2*C32905,H32905*N32905,K32905*N32905))),O32905)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.62218447008274358,{"$f":"1/M32906","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32906=1,3,IF(D32906=2,2,IF(D32906=3,1,IF(D32906=4,0,IF(D32906=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32906,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32906+MATCH(1,INDIRECT(F32906),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32906,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32906+MATCH(1,INDIRECT(I32906),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32906>1,IF(M32906=2,IF(B32906<C32906,E32906*N32906,(E32906-1)*N32906),IF(B32906<C32906,E32906*N32906,IF(B32906<2*C32906,(E32906-1)*N32906,(E32906-2)*N32906))),O32906)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.17419429849504131,{"$f":"1/M32907","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32907,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32907+MATCH(1,INDIRECT(F32907),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32907,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32907+MATCH(1,INDIRECT(I32907),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32907>1,IF(M32907=2,IF(B32907<C32907,E32907*N32907,(E32907-1)*N32907),IF(B32907<C32907,E32907*N32907,IF(B32907<2*C32907,(E32907-1)*N32907,(E32907-2)*N32907))),O32907)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.92622017247208133,{"$f":"1/M32908","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32908,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32908+MATCH(1,INDIRECT(F32908),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32908,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32908+MATCH(1,INDIRECT(I32908),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32908>1,IF(M32908=2,IF(B32908<C32908,E32908*N32908,(E32908-1)*N32908),IF(B32908<C32908,E32908*N32908,IF(B32908<2*C32908,(E32908-1)*N32908,(E32908-2)*N32908))),O32908)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.6091667744582524,{"$f":"1/M32909","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32909,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32909+MATCH(1,INDIRECT(F32909),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32909,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32909+MATCH(1,INDIRECT(I32909),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32909>1,IF(M32909=2,IF(B32909<C32909,E32909*N32909,(E32909-1)*N32909),IF(B32909<C32909,E32909*N32909,IF(B32909<2*C32909,(E32909-1)*N32909,(E32909-2)*N32909))),O32909)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.30790960117162613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32910,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32910,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",5.3669145742464952E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32911,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32911,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.36542375393641702,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32912,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32912,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.57679538013207066,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32913,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32913,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.4908100626885612,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32914,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32914,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.75519269705590042,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32915,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32915,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.75089306792056421,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32916,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32916,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.37356656554048251,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32917,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32917,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.71299909515472382,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32918,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32918,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.63164180808752057,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32919,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32919,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.40288882704284146,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32920,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32920,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.50110286368932555,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32921,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32921,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.68855481813727715,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32922,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32922,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.23587007963799522,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32923,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32923,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.80523706787737981,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32924,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32924,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32905:L32924)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.47083958319594366},{"$f":"1/M32926","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32926,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32926+MATCH(1,INDIRECT(F32926),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32926=2,2,IF(G32926=3,1,IF(G32926=4,0,IF(G32926=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32926,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32926+MATCH(1,INDIRECT(I32926),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32926=3,1,IF(J32926=4,0,IF(J32926=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32926>1,IF(M32926=2,IF(B32926<C32926,E32926*N32926,(E32926-1)*N32926),IF(B32926<C32926,E32926*N32926,IF(B32926<2*C32926,(E32926-1)*N32926,(E32926-2)*N32926))),O32926)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.51275998122225175},{"$f":"1/M32927","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32927,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32927+MATCH(1,INDIRECT(F32927),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32927=2,2,IF(G32927=3,1,IF(G32927=4,0,IF(G32927=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32927,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32927+MATCH(1,INDIRECT(I32927),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32927=3,1,IF(J32927=4,0,IF(J32927=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32927>1,IF(M32927=2,IF(B32927<C32927,E32927*N32927,(E32927-1)*N32927),IF(B32927<C32927,E32927*N32927,IF(B32927<2*C32927,(E32927-1)*N32927,(E32927-2)*N32927))),O32927)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.90038354962476175},{"$f":"1/M32928","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32928,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32928+MATCH(1,INDIRECT(F32928),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32928=2,2,IF(G32928=3,1,IF(G32928=4,0,IF(G32928=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32928,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32928+MATCH(1,INDIRECT(I32928),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32928=3,1,IF(J32928=4,0,IF(J32928=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32928>1,IF(M32928=2,IF(B32928<C32928,E32928*N32928,(E32928-1)*N32928),IF(B32928<C32928,E32928*N32928,IF(B32928<2*C32928,(E32928-1)*N32928,(E32928-2)*N32928))),O32928)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.11941518822601416},{"$f":"1/M32929","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32929,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32929+MATCH(1,INDIRECT(F32929),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32929=2,2,IF(G32929=3,1,IF(G32929=4,0,IF(G32929=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32929,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32929+MATCH(1,INDIRECT(I32929),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32929=3,1,IF(J32929=4,0,IF(J32929=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32929>1,IF(M32929=2,IF(B32929<C32929,E32929*N32929,(E32929-1)*N32929),IF(B32929<C32929,E32929*N32929,IF(B32929<2*C32929,(E32929-1)*N32929,(E32929-2)*N32929))),O32929)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32926:L32929)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32925>Calculations!$G$39,\"EV\",IF(L32925>Calculations!$G$40,\"HV\",IF(L32925>Calculations!$G$41,\"MV\",IF(L32925>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32930>=Calculations!$H$39,\"EV\",IF(L32930>=Calculations!$H$40,\"HV\",IF(L32930>=Calculations!$H$41,\"MV\",IF(L32930>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32934=\"EV\",1,IF(M32934=\"HV\",2,IF(M32934=\"MV\",3,IF(M32934=\"PS\",4,IF(M32934=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32933,Calculations!$P$22:$U$28,N32934+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.1988284722837711},{"$f":"1/M32938","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32938=1,3,IF(D32938=2,2,IF(D32938=3,1,IF(D32938=4,0,IF(D32938=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32938,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32938+MATCH(1,INDIRECT(F32938),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32938=2,2,IF(G32938=3,1,IF(G32938=4,0,IF(G32938=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32938,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32938+MATCH(1,INDIRECT(I32938),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32938=3,1,IF(J32938=4,0,IF(J32938=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32938>1,IF(M32938=2,IF(B32938<C32938,E32938*N32938,H32938*N32938),IF(B32938<C32938,E32938*N32938,IF(B32938<2*C32938,H32938*N32938,K32938*N32938))),O32938)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.98160505327753134,{"$f":"1/M32939","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32939=1,3,IF(D32939=2,2,IF(D32939=3,1,IF(D32939=4,0,IF(D32939=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32939,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32939+MATCH(1,INDIRECT(F32939),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32939,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32939+MATCH(1,INDIRECT(I32939),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32939>1,IF(M32939=2,IF(B32939<C32939,E32939*N32939,(E32939-1)*N32939),IF(B32939<C32939,E32939*N32939,IF(B32939<2*C32939,(E32939-1)*N32939,(E32939-2)*N32939))),O32939)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.33713767739093226,{"$f":"1/M32940","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32940,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32940+MATCH(1,INDIRECT(F32940),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32940,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32940+MATCH(1,INDIRECT(I32940),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32940>1,IF(M32940=2,IF(B32940<C32940,E32940*N32940,(E32940-1)*N32940),IF(B32940<C32940,E32940*N32940,IF(B32940<2*C32940,(E32940-1)*N32940,(E32940-2)*N32940))),O32940)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",0.66358874571729753,{"$f":"1/M32941","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32941,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32941+MATCH(1,INDIRECT(F32941),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32941,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32941+MATCH(1,INDIRECT(I32941),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32941>1,IF(M32941=2,IF(B32941<C32941,E32941*N32941,(E32941-1)*N32941),IF(B32941<C32941,E32941*N32941,IF(B32941<2*C32941,(E32941-1)*N32941,(E32941-2)*N32941))),O32941)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",6.9327523459123963E-3,{"$f":"1/M32942","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32942,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32942+MATCH(1,INDIRECT(F32942),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32942,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32942+MATCH(1,INDIRECT(I32942),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32942>1,IF(M32942=2,IF(B32942<C32942,E32942*N32942,(E32942-1)*N32942),IF(B32942<C32942,E32942*N32942,IF(B32942<2*C32942,(E32942-1)*N32942,(E32942-2)*N32942))),O32942)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",0.91579129640036361,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32943,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32943,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.66414265606900724,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32944,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32944,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.15218960972573026,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32945,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32945,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.31254698751055188,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32946,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32946,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.24631678904805809,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32947,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32947,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",1.7699238584911625E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32948,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32948,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",0.62412125231723714,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32949,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32949,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.94382648339668018,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32950,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32950,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",9.1788581308714923E-3,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32951,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32951,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.86682162985386613,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32952,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32952,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.99358902883262901,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32953,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32953,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",0.55456976396628799,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32954,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32954,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.88580650683316275,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32955,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32955,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.16950594109893369,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32956,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32956,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.31797711015884211,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32957,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32957,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32938:L32957)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.23252037097067479},{"$f":"1/M32959","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32959,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32959+MATCH(1,INDIRECT(F32959),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32959=2,2,IF(G32959=3,1,IF(G32959=4,0,IF(G32959=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32959,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32959+MATCH(1,INDIRECT(I32959),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32959=3,1,IF(J32959=4,0,IF(J32959=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32959>1,IF(M32959=2,IF(B32959<C32959,E32959*N32959,(E32959-1)*N32959),IF(B32959<C32959,E32959*N32959,IF(B32959<2*C32959,(E32959-1)*N32959,(E32959-2)*N32959))),O32959)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.56976087101321149},{"$f":"1/M32960","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32960,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32960+MATCH(1,INDIRECT(F32960),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32960=2,2,IF(G32960=3,1,IF(G32960=4,0,IF(G32960=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32960,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32960+MATCH(1,INDIRECT(I32960),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32960=3,1,IF(J32960=4,0,IF(J32960=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32960>1,IF(M32960=2,IF(B32960<C32960,E32960*N32960,(E32960-1)*N32960),IF(B32960<C32960,E32960*N32960,IF(B32960<2*C32960,(E32960-1)*N32960,(E32960-2)*N32960))),O32960)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.37007039362465821},{"$f":"1/M32961","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32961,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32961+MATCH(1,INDIRECT(F32961),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32961=2,2,IF(G32961=3,1,IF(G32961=4,0,IF(G32961=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32961,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32961+MATCH(1,INDIRECT(I32961),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32961=3,1,IF(J32961=4,0,IF(J32961=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32961>1,IF(M32961=2,IF(B32961<C32961,E32961*N32961,(E32961-1)*N32961),IF(B32961<C32961,E32961*N32961,IF(B32961<2*C32961,(E32961-1)*N32961,(E32961-2)*N32961))),O32961)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.29307242704845804},{"$f":"1/M32962","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32962,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32962+MATCH(1,INDIRECT(F32962),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32962=2,2,IF(G32962=3,1,IF(G32962=4,0,IF(G32962=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32962,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32962+MATCH(1,INDIRECT(I32962),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32962=3,1,IF(J32962=4,0,IF(J32962=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32962>1,IF(M32962=2,IF(B32962<C32962,E32962*N32962,(E32962-1)*N32962),IF(B32962<C32962,E32962*N32962,IF(B32962<2*C32962,(E32962-1)*N32962,(E32962-2)*N32962))),O32962)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32959:L32962)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32958>Calculations!$G$39,\"EV\",IF(L32958>Calculations!$G$40,\"HV\",IF(L32958>Calculations!$G$41,\"MV\",IF(L32958>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32963>=Calculations!$H$39,\"EV\",IF(L32963>=Calculations!$H$40,\"HV\",IF(L32963>=Calculations!$H$41,\"MV\",IF(L32963>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M32967=\"EV\",1,IF(M32967=\"HV\",2,IF(M32967=\"MV\",3,IF(M32967=\"PS\",4,IF(M32967=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32966,Calculations!$P$22:$U$28,N32967+1,FALSE)","v":"IE"}]
[]
["Factor","Rnd","cut-off","1st checked box","Score 1st chk box","2nd range to check for checked box","2nd chk box","score 2nd chk box","3rd range to check for checked box","3rd chk box","Score 3rd chk box","Monte Carlo Score","# Boxes checked","Exposure","Averaged Score"]
["B1",{"$f":"RAND()","v":0.99255478589302304},{"$f":"1/M32971","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$6:$I$6,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32971=1,3,IF(D32971=2,2,IF(D32971=3,1,IF(D32971=4,0,IF(D32971=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!D32971,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"D32971+MATCH(1,INDIRECT(F32971),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32971=2,2,IF(G32971=3,1,IF(G32971=4,0,IF(G32971=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(6,5+'MC3'!G32971,1,TRUE,\"calculations\"),\":j6\")","v":{"$error":"#N/A"}},{"$f":"G32971+MATCH(1,INDIRECT(I32971),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32971=3,1,IF(J32971=4,0,IF(J32971=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32971>1,IF(M32971=2,IF(B32971<C32971,E32971*N32971,H32971*N32971),IF(B32971<C32971,E32971*N32971,IF(B32971<2*C32971,H32971*N32971,K32971*N32971))),O32971)","v":0},{"$f":"SUM(Calculations!$E$6:$J$6)","v":0},1,{"$f":"Calculations!$D$6","v":0}]
["B2a",0.41848398594851599,{"$f":"1/M32972","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$7:$I$7,0)","v":{"$error":"#N/A"}},{"$f":"IF(D32972=1,3,IF(D32972=2,2,IF(D32972=3,1,IF(D32972=4,0,IF(D32972=5,-1,-2)))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!D32972,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"D32972+MATCH(1,INDIRECT(F32972),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(7,5+'MC3'!G32972,1,TRUE,\"calculations\"),\":j7\")","v":{"$error":"#N/A"}},{"$f":"G32972+MATCH(1,INDIRECT(I32972),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32972>1,IF(M32972=2,IF(B32972<C32972,E32972*N32972,(E32972-1)*N32972),IF(B32972<C32972,E32972*N32972,IF(B32972<2*C32972,(E32972-1)*N32972,(E32972-2)*N32972))),O32972)","v":0},{"$f":"SUM(Calculations!$E$7:$J$7)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$7","v":0}]
["B2b",0.39206086010795671,{"$f":"1/M32973","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$8:$I$8,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!D32973,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"D32973+MATCH(1,INDIRECT(F32973),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(8,5+'MC3'!G32973,1,TRUE,\"calculations\"),\":j8\")","v":{"$error":"#N/A"}},{"$f":"G32973+MATCH(1,INDIRECT(I32973),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32973>1,IF(M32973=2,IF(B32973<C32973,E32973*N32973,(E32973-1)*N32973),IF(B32973<C32973,E32973*N32973,IF(B32973<2*C32973,(E32973-1)*N32973,(E32973-2)*N32973))),O32973)","v":0},{"$f":"SUM(Calculations!$E$8:$J$8)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$8","v":0}]
["B3",1.6984993659171055E-2,{"$f":"1/M32974","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$9:$I$9,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!D32974,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"D32974+MATCH(1,INDIRECT(F32974),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(9,5+'MC3'!G32974,1,TRUE,\"calculations\"),\":j9\")","v":{"$error":"#N/A"}},{"$f":"G32974+MATCH(1,INDIRECT(I32974),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32974>1,IF(M32974=2,IF(B32974<C32974,E32974*N32974,(E32974-1)*N32974),IF(B32974<C32974,E32974*N32974,IF(B32974<2*C32974,(E32974-1)*N32974,(E32974-2)*N32974))),O32974)","v":0},{"$f":"SUM(Calculations!$E$9:$J$9)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$9","v":0}]
["C1",0.89111107180591675,{"$f":"1/M32975","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$10:$I$10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!D32975,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"D32975+MATCH(1,INDIRECT(F32975),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(10,5+'MC3'!G32975,1,TRUE,\"calculations\"),\":j10\")","v":{"$error":"#N/A"}},{"$f":"G32975+MATCH(1,INDIRECT(I32975),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(M32975>1,IF(M32975=2,IF(B32975<C32975,E32975*N32975,(E32975-1)*N32975),IF(B32975<C32975,E32975*N32975,IF(B32975<2*C32975,(E32975-1)*N32975,(E32975-2)*N32975))),O32975)","v":0},{"$f":"SUM(Calculations!$E$10:$J$10)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$10","v":0}]
["C2ai",6.2444229208772462E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$11:$I$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!D32976,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(11,5+'MC3'!G32976,1,TRUE,\"calculations\"),\":j11\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$11:$J$11)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$11","v":0}]
["C2aii",0.7173028632702898,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$12:$I$12,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!D32977,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(12,5+'MC3'!G32977,1,TRUE,\"calculations\"),\":j12\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$12:$J$12)","v":0},{"$f":"Calculations!$N$9","v":0.4},{"$f":"Calculations!$D$12","v":0}]
["C2bi",0.83233224241133497,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$13:$I$13,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!D32978,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(13,5+'MC3'!G32978,1,TRUE,\"calculations\"),\":j13\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$13:$J$13)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$13","v":0}]
["C2bii",0.99700014783505198,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$14:$I$14,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!D32979,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(14,5+'MC3'!G32979,1,TRUE,\"calculations\"),\":j14\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$14:$J$14)","v":0},{"$f":"Calculations!$N$11","v":0.33},{"$f":"Calculations!$D$14","v":0}]
["C2c",0.6914626412936814,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$15:$I$15,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!D32980,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(15,5+'MC3'!G32980,1,TRUE,\"calculations\"),\":j15\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$15:$J$15)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$15","v":0}]
["C2d",0.49697534178025671,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$16:$I$16,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!D32981,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(16,5+'MC3'!G32981,1,TRUE,\"calculations\"),\":j16\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$16:$J$16)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$16","v":0}]
["C3",9.5394026517969799E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$17:$I$17,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!D32982,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(17,5+'MC3'!G32982,1,TRUE,\"calculations\"),\":j17\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$17:$J$17)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$17","v":0}]
["C4a",0.45327295620997698,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$18:$I$18,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!D32983,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(18,5+'MC3'!G32983,1,TRUE,\"calculations\"),\":j18\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$18:$J$18)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$18","v":0}]
["C4b",0.86071272653222641,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$19:$I$19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!D32984,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(19,5+'MC3'!G32984,1,TRUE,\"calculations\"),\":j19\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$19:$J$19)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$19","v":{"$error":"#N/A"}}]
["C4c",0.7709309943482634,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$20:$I$20,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!D32985,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(20,5+'MC3'!G32985,1,TRUE,\"calculations\"),\":j20\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Calculations!$E$20:$J$20)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$20","v":{"$error":"#N/A"}}]
["C4d",0.97404769865601071,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$21:$I$21,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!D32986,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(21,5+'MC3'!G32986,1,TRUE,\"calculations\"),\":j21\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$21:$J$21)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$21","v":0}]
["C4e",3.2278644285837377E-2,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$22:$I$22,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!D32987,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(22,5+'MC3'!G32987,1,TRUE,\"calculations\"),\":j22\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$22:$J$22)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$22","v":0}]
["C5a",0.90216047081965522,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$23:$I$23,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!D32988,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(24,5+'MC3'!G32988,1,TRUE,\"calculations\"),\":j24\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$23:$J$23)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$23","v":0}]
["C5b",0.7005232949496295,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$24:$I$24,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!D32989,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(25,5+'MC3'!G32989,1,TRUE,\"calculations\"),\":j25\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$24:$J$24)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$24","v":0}]
["C6",0.28220402583326498,{"$error":"#DIV/0!"},{"$f":"MATCH(1,Calculations!$E$25:$I$25,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!D32990,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(26,5+'MC3'!G32990,1,TRUE,\"calculations\"),\":j26\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"SUM(Calculations!$E$25:$J$25)","v":0},{"$f":"Calculations!$N$13","v":0.36499999999999999},{"$f":"Calculations!$D$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32971:L32990)","v":{"$error":"#N/A"}},null,"B-C Subscore:",{"$f":"Calculations!$D$26","v":{"$error":"#N/A"}}]
["D1",{"$f":"RAND()","v":0.22624261037535043},{"$f":"1/M32992","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$27:$I$27,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!D32992,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"D32992+MATCH(1,INDIRECT(F32992),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32992=2,2,IF(G32992=3,1,IF(G32992=4,0,IF(G32992=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(28,5+'MC3'!G32992,1,TRUE,\"calculations\"),\":j28\")","v":{"$error":"#N/A"}},{"$f":"G32992+MATCH(1,INDIRECT(I32992),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32992=3,1,IF(J32992=4,0,IF(J32992=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32992>1,IF(M32992=2,IF(B32992<C32992,E32992*N32992,(E32992-1)*N32992),IF(B32992<C32992,E32992*N32992,IF(B32992<2*C32992,(E32992-1)*N32992,(E32992-2)*N32992))),O32992)","v":0},{"$f":"SUM(Calculations!$E$27:$J$27)","v":0},1,{"$f":"Calculations!$D$27","v":0}]
["D2",{"$f":"RAND()","v":0.16116701779993847},{"$f":"1/M32993","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$28:$I$28,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!D32993,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"D32993+MATCH(1,INDIRECT(F32993),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32993=2,2,IF(G32993=3,1,IF(G32993=4,0,IF(G32993=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(29,5+'MC3'!G32993,1,TRUE,\"calculations\"),\":j29\")","v":{"$error":"#N/A"}},{"$f":"G32993+MATCH(1,INDIRECT(I32993),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32993=3,1,IF(J32993=4,0,IF(J32993=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32993>1,IF(M32993=2,IF(B32993<C32993,E32993*N32993,(E32993-1)*N32993),IF(B32993<C32993,E32993*N32993,IF(B32993<2*C32993,(E32993-1)*N32993,(E32993-2)*N32993))),O32993)","v":0},{"$f":"SUM(Calculations!$E$28:$J$28)","v":0},1,{"$f":"Calculations!$D$28","v":0}]
["D3",{"$f":"RAND()","v":0.81072464671504585},{"$f":"1/M32994","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$29:$I$29,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!D32994,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"D32994+MATCH(1,INDIRECT(F32994),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32994=2,2,IF(G32994=3,1,IF(G32994=4,0,IF(G32994=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(30,5+'MC3'!G32994,1,TRUE,\"calculations\"),\":j30\")","v":{"$error":"#N/A"}},{"$f":"G32994+MATCH(1,INDIRECT(I32994),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32994=3,1,IF(J32994=4,0,IF(J32994=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32994>1,IF(M32994=2,IF(B32994<C32994,E32994*N32994,(E32994-1)*N32994),IF(B32994<C32994,E32994*N32994,IF(B32994<2*C32994,(E32994-1)*N32994,(E32994-2)*N32994))),O32994)","v":0},{"$f":"SUM(Calculations!$E$29:$J$29)","v":0},1,{"$f":"Calculations!$D$29","v":0}]
["D4",{"$f":"RAND()","v":0.71357667619991105},{"$f":"1/M32995","v":{"$error":"#DIV/0!"}},{"$f":"MATCH(1,Calculations!$E$30:$I$30,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!D32995,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"D32995+MATCH(1,INDIRECT(F32995),0)","v":{"$error":"#N/A"}},{"$f":"IF(G32995=2,2,IF(G32995=3,1,IF(G32995=4,0,IF(G32995=5,-1,-2))))","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(ADDRESS(31,5+'MC3'!G32995,1,TRUE,\"calculations\"),\":j31\")","v":{"$error":"#N/A"}},{"$f":"G32995+MATCH(1,INDIRECT(I32995),0)","v":{"$error":"#N/A"}},{"$f":"IF(J32995=3,1,IF(J32995=4,0,IF(J32995=5,-1,-2)))","v":{"$error":"#N/A"}},{"$f":"IF(M32995>1,IF(M32995=2,IF(B32995<C32995,E32995*N32995,(E32995-1)*N32995),IF(B32995<C32995,E32995*N32995,IF(B32995<2*C32995,(E32995-1)*N32995,(E32995-2)*N32995))),O32995)","v":0},{"$f":"SUM(Calculations!$E$30:$J$30)","v":0},1,{"$f":"Calculations!$D$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32992:L32995)","v":0},null,"D Subscore:",{"$f":"Calculations!$D$31","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Monte carlo"]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factors B-C:",{"$f":"IF(Calculations!$H$34<2,\"IE\",IF(Calculations!$H$35<10,\"IE\",IF(L32991>Calculations!$G$39,\"EV\",IF(L32991>Calculations!$G$40,\"HV\",IF(L32991>Calculations!$G$41,\"MV\",IF(L32991>Calculations!$G$43,\"PS\",\"IL\"))))))","v":"IE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Index for Factor D:",{"$f":"IF(Calculations!$H$36<1,\"IE\",IF(L32996>=Calculations!$H$39,\"EV\",IF(L32996>=Calculations!$H$40,\"HV\",IF(L32996>=Calculations!$H$41,\"MV\",IF(L32996>=Calculations!$H$43,\"PS\",\"IL\")))))","v":"IE"},{"$f":"IF(M33000=\"EV\",1,IF(M33000=\"HV\",2,IF(M33000=\"MV\",3,IF(M33000=\"PS\",4,IF(M33000=\"IL\",5,6)))))","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,"Combined Index:",{"$f":"HLOOKUP(M32999,Calculations!$P$22:$U$28,N33000+1,FALSE)","v":"IE"}]

{"sheet":"Sheet1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}