Dear Mr Excel Gurus,
<br />
<br />
Its nearly ten years since I have joined the board, and I still need your help and wisdom. I think this should be quite easy, but I have struggled with this problem. The problem essentially involves inserting an ‘if’ statement inside an array formula.
<br />
<br />
In column A is count of items distributed by age. The total is 389 items. I want to reduce this count by 55 in total. The current chance of an item being removed is shown by the distribution in column B, if this was applied I would lose 9.481 from the original count, as per column C.
<br />
<br />
To remove more items I have used a factor in C1 (currently set to 5), this increases the chance of an item being removed, ie. Column E = column B * 5. However the total being removed can never be greater than 1, see for example row 32.
<br />
<br />
This is why although the factor is 5 I still have not removed 55 items. What I could do is set a goal seek to change F34 to 55, by altering cell E2. However I can’t run a goal seek in this model.
<br />
<br />
Is it possible to find the factor required using only an array formula, with the array in column A, column B and the target 55??
<br />
<br />
Many Thanks in advance
Brian
<html xmlns
="urn:schemas-microsoft-com
ffice
ffice"
xmlns:x="urn:schemas-microsoft-com
ffice:excel"
xmlns="http://www.w3.org/TR/REC-html40">
<head>
<link rel=File-List href="Book3_files/filelist.xml">
<style id="Book2_11956_Styles">
<!--table
{mso-displayed-decimal-separator:"\.";
mso-displayed-thousand-separator:"\,";}
.xl1511956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:general;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6411956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:windowtext;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Arial, sans-serif;
mso-font-charset:0;
mso-number-format:0;
text-align:center;
vertical-align:bottom;
background:aqua;
mso-pattern:black none;
white-space:nowrap;}
.xl6511956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6611956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:normal;}
.xl6711956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:Fixed;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6811956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:Fixed;
text-align:general;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6911956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
border:.5pt solid black;
background:#D9D9D9;
mso-pattern:black none;
white-space:nowrap;}
.xl7011956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:"0\.000";
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl7111956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore
adding;
color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:0;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
-->
</style>
</head>
<body>
<!--[if !excel]> <![endif]-->
<!--The following information was generated by Microsoft Excel's Publish as Web
Page wizard.-->
<!--If the same item is republished from Excel, all information between the DIV
tags will be replaced.-->
<!----------------------------->
<!--START OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD -->
<!----------------------------->
<div id="Book2_11956" align=center x
ublishsource="Excel">
<table border=0 cellpadding=0 cellspacing=0 width=548 style='border-collapse:
collapse;table-layout:fixed;width:410pt'>
<col width=64 style='width:48pt'>
<col width=88 style='mso-width-source:userset;mso-width-alt:3218;width:66pt'>
<col width=99 span=2 style='mso-width-source:userset;mso-width-alt:3620;
width:74pt'>
<col width=27 style='mso-width-source:userset;mso-width-alt:987;width:20pt'>
<col width=91 style='mso-width-source:userset;mso-width-alt:3328;width:68pt'>
<col width=80 style='mso-width-source:userset;mso-width-alt:2925;width:60pt'>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 width=64 style='height:12.75pt;width:48pt'> </td>
<td class=xl6911956 width=88 style='border-left:none;width:66pt'>A</td>
<td class=xl6911956 width=99 style='border-left:none;width:74pt'>B</td>
<td class=xl6911956 width=99 style='border-left:none;width:74pt'>C</td>
<td class=xl6911956 width=27 style='border-left:none;width:20pt'>D</td>
<td class=xl6911956 width=91 style='border-left:none;width:68pt'>E</td>
<td class=xl6911956 width=80 style='border-left:none;width:60pt'>F</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>1</td>
<td class=xl1511956></td>
<td class=xl1511956>Factor</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956 align=right>5</td>
<td class=xl1511956></td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>2</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<tr height=34 style='height:25.5pt'>
<td height=34 class=xl6911956 style='height:25.5pt;border-top:none'>3</td>
<td class=xl6511956>Original Count</td>
<td class=xl6611956 width=99 style='width:74pt'>Chance of Disappearance</td>
<td class=xl6611956 width=99 style='width:74pt'>Removed</td>
<td class=xl6611956 width=27 style='width:20pt'></td>
<td class=xl6611956 width=91 style='width:68pt'>Increased Chance</td>
<td class=xl6511956>Removed</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>4</td>
<td class=xl6411956>50</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.211</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>1.06</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>5</td>
<td class=xl6411956>39</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.168</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>0.84</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>6</td>
<td class=xl6411956>55</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.235</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>1.17</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>7</td>
<td class=xl6411956>46</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.198</td>
<td class=xl7011956></td>
<td class=xl7011956>0.022</td>
<td class=xl6711956>0.99</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>8</td>
<td class=xl6411956>38</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.167</td>
<td class=xl7011956></td>
<td class=xl7011956>0.022</td>
<td class=xl6711956>0.83</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>9</td>
<td class=xl6411956>29</td>
<td class=xl7011956>0.025</td>
<td class=xl7011956>0.728</td>
<td class=xl7011956></td>
<td class=xl7011956>0.126</td>
<td class=xl6711956>3.64</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>10</td>
<td class=xl6411956>22</td>
<td class=xl7011956>0.026</td>
<td class=xl7011956>0.576</td>
<td class=xl7011956></td>
<td class=xl7011956>0.130</td>
<td class=xl6711956>2.88</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>11</td>
<td class=xl6411956>17</td>
<td class=xl7011956>0.027</td>
<td class=xl7011956>0.443</td>
<td class=xl7011956></td>
<td class=xl7011956>0.133</td>
<td class=xl6711956>2.22</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>12</td>
<td class=xl6411956>14</td>
<td class=xl7011956>0.027</td>
<td class=xl7011956>0.382</td>
<td class=xl7011956></td>
<td class=xl7011956>0.137</td>
<td class=xl6711956>1.91</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>13</td>
<td class=xl6411956>14</td>
<td class=xl7011956>0.028</td>
<td class=xl7011956>0.385</td>
<td class=xl7011956></td>
<td class=xl7011956>0.140</td>
<td class=xl6711956>1.93</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>14</td>
<td class=xl6411956>13</td>
<td class=xl7011956>0.050</td>
<td class=xl7011956>0.621</td>
<td class=xl7011956></td>
<td class=xl7011956>0.248</td>
<td class=xl6711956>3.11</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>15</td>
<td class=xl6411956>11</td>
<td class=xl7011956>0.052</td>
<td class=xl7011956>0.555</td>
<td class=xl7011956></td>
<td class=xl7011956>0.261</td>
<td class=xl6711956>2.77</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>16</td>
<td class=xl6411956>7</td>
<td class=xl7011956>0.055</td>
<td class=xl7011956>0.405</td>
<td class=xl7011956></td>
<td class=xl7011956>0.276</td>
<td class=xl6711956>2.03</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>17</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.058</td>
<td class=xl7011956>0.257</td>
<td class=xl7011956></td>
<td class=xl7011956>0.292</td>
<td class=xl6711956>1.29</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>18</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.062</td>
<td class=xl7011956>0.257</td>
<td class=xl7011956></td>
<td class=xl7011956>0.310</td>
<td class=xl6711956>1.29</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>19</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.083</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.416</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>20</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.091</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.454</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>21</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.100</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.499</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>22</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.111</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.555</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>23</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.125</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.624</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>24</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.138</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.688</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>25</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.160</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.798</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>26</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.190</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.950</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>27</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.234</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>1.33</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>28</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.306</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>1.02</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>29</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.200</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.71</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>30</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.250</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.57</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>31</td>
<td class=xl6411956>0</td>
<td class=xl7011956>0.333</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.43</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>32</td>
<td class=xl6411956>0</td>
<td class=xl7011956>0.500</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.28</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>33</td>
<td class=xl6411956>0</td>
<td class=xl7011956>1.000</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.14</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>34</td>
<td class=xl7111956>389</td>
<td class=xl1511956>SUM</td>
<td class=xl7011956>9.481</td>
<td class=xl1511956></td>
<td class=xl1511956>SUM</td>
<td class=xl6811956 align=right>45.21</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>35</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>36</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956>TARGET</td>
<td class=xl1511956 align=right>55</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>37</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<![if supportMisalignedColumns]>
<tr height=0 style='display:none'>
<td width=64 style='width:48pt'></td>
<td width=88 style='width:66pt'></td>
<td width=99 style='width:74pt'></td>
<td width=99 style='width:74pt'></td>
<td width=27 style='width:20pt'></td>
<td width=91 style='width:68pt'></td>
<td width=80 style='width:60pt'></td>
</tr>
<![endif]>
</table>
</div>
<!----------------------------->
<!--END OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD-->
<!----------------------------->
</body>
</html>
<br />
<br />
Its nearly ten years since I have joined the board, and I still need your help and wisdom. I think this should be quite easy, but I have struggled with this problem. The problem essentially involves inserting an ‘if’ statement inside an array formula.
<br />
<br />
In column A is count of items distributed by age. The total is 389 items. I want to reduce this count by 55 in total. The current chance of an item being removed is shown by the distribution in column B, if this was applied I would lose 9.481 from the original count, as per column C.
<br />
<br />
To remove more items I have used a factor in C1 (currently set to 5), this increases the chance of an item being removed, ie. Column E = column B * 5. However the total being removed can never be greater than 1, see for example row 32.
<br />
<br />
This is why although the factor is 5 I still have not removed 55 items. What I could do is set a goal seek to change F34 to 55, by altering cell E2. However I can’t run a goal seek in this model.
<br />
<br />
Is it possible to find the factor required using only an array formula, with the array in column A, column B and the target 55??
<br />
<br />
Many Thanks in advance
Brian
<html xmlns



xmlns:x="urn:schemas-microsoft-com

xmlns="http://www.w3.org/TR/REC-html40">
<head>
<link rel=File-List href="Book3_files/filelist.xml">
<style id="Book2_11956_Styles">
<!--table
{mso-displayed-decimal-separator:"\.";
mso-displayed-thousand-separator:"\,";}
.xl1511956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:general;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6411956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:windowtext;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Arial, sans-serif;
mso-font-charset:0;
mso-number-format:0;
text-align:center;
vertical-align:bottom;
background:aqua;
mso-pattern:black none;
white-space:nowrap;}
.xl6511956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6611956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:normal;}
.xl6711956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:Fixed;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6811956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:Fixed;
text-align:general;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl6911956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:General;
text-align:center;
vertical-align:bottom;
border:.5pt solid black;
background:#D9D9D9;
mso-pattern:black none;
white-space:nowrap;}
.xl7011956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:"0\.000";
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
.xl7111956
{padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore

color:black;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Calibri, sans-serif;
mso-font-charset:0;
mso-number-format:0;
text-align:center;
vertical-align:bottom;
mso-background-source:auto;
mso-pattern:auto;
white-space:nowrap;}
-->
</style>
</head>
<body>
<!--[if !excel]> <![endif]-->
<!--The following information was generated by Microsoft Excel's Publish as Web
Page wizard.-->
<!--If the same item is republished from Excel, all information between the DIV
tags will be replaced.-->
<!----------------------------->
<!--START OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD -->
<!----------------------------->
<div id="Book2_11956" align=center x

<table border=0 cellpadding=0 cellspacing=0 width=548 style='border-collapse:
collapse;table-layout:fixed;width:410pt'>
<col width=64 style='width:48pt'>
<col width=88 style='mso-width-source:userset;mso-width-alt:3218;width:66pt'>
<col width=99 span=2 style='mso-width-source:userset;mso-width-alt:3620;
width:74pt'>
<col width=27 style='mso-width-source:userset;mso-width-alt:987;width:20pt'>
<col width=91 style='mso-width-source:userset;mso-width-alt:3328;width:68pt'>
<col width=80 style='mso-width-source:userset;mso-width-alt:2925;width:60pt'>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 width=64 style='height:12.75pt;width:48pt'> </td>
<td class=xl6911956 width=88 style='border-left:none;width:66pt'>A</td>
<td class=xl6911956 width=99 style='border-left:none;width:74pt'>B</td>
<td class=xl6911956 width=99 style='border-left:none;width:74pt'>C</td>
<td class=xl6911956 width=27 style='border-left:none;width:20pt'>D</td>
<td class=xl6911956 width=91 style='border-left:none;width:68pt'>E</td>
<td class=xl6911956 width=80 style='border-left:none;width:60pt'>F</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>1</td>
<td class=xl1511956></td>
<td class=xl1511956>Factor</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956 align=right>5</td>
<td class=xl1511956></td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>2</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<tr height=34 style='height:25.5pt'>
<td height=34 class=xl6911956 style='height:25.5pt;border-top:none'>3</td>
<td class=xl6511956>Original Count</td>
<td class=xl6611956 width=99 style='width:74pt'>Chance of Disappearance</td>
<td class=xl6611956 width=99 style='width:74pt'>Removed</td>
<td class=xl6611956 width=27 style='width:20pt'></td>
<td class=xl6611956 width=91 style='width:68pt'>Increased Chance</td>
<td class=xl6511956>Removed</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>4</td>
<td class=xl6411956>50</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.211</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>1.06</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>5</td>
<td class=xl6411956>39</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.168</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>0.84</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>6</td>
<td class=xl6411956>55</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.235</td>
<td class=xl7011956></td>
<td class=xl7011956>0.021</td>
<td class=xl6711956>1.17</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>7</td>
<td class=xl6411956>46</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.198</td>
<td class=xl7011956></td>
<td class=xl7011956>0.022</td>
<td class=xl6711956>0.99</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>8</td>
<td class=xl6411956>38</td>
<td class=xl7011956>0.004</td>
<td class=xl7011956>0.167</td>
<td class=xl7011956></td>
<td class=xl7011956>0.022</td>
<td class=xl6711956>0.83</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>9</td>
<td class=xl6411956>29</td>
<td class=xl7011956>0.025</td>
<td class=xl7011956>0.728</td>
<td class=xl7011956></td>
<td class=xl7011956>0.126</td>
<td class=xl6711956>3.64</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>10</td>
<td class=xl6411956>22</td>
<td class=xl7011956>0.026</td>
<td class=xl7011956>0.576</td>
<td class=xl7011956></td>
<td class=xl7011956>0.130</td>
<td class=xl6711956>2.88</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>11</td>
<td class=xl6411956>17</td>
<td class=xl7011956>0.027</td>
<td class=xl7011956>0.443</td>
<td class=xl7011956></td>
<td class=xl7011956>0.133</td>
<td class=xl6711956>2.22</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>12</td>
<td class=xl6411956>14</td>
<td class=xl7011956>0.027</td>
<td class=xl7011956>0.382</td>
<td class=xl7011956></td>
<td class=xl7011956>0.137</td>
<td class=xl6711956>1.91</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>13</td>
<td class=xl6411956>14</td>
<td class=xl7011956>0.028</td>
<td class=xl7011956>0.385</td>
<td class=xl7011956></td>
<td class=xl7011956>0.140</td>
<td class=xl6711956>1.93</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>14</td>
<td class=xl6411956>13</td>
<td class=xl7011956>0.050</td>
<td class=xl7011956>0.621</td>
<td class=xl7011956></td>
<td class=xl7011956>0.248</td>
<td class=xl6711956>3.11</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>15</td>
<td class=xl6411956>11</td>
<td class=xl7011956>0.052</td>
<td class=xl7011956>0.555</td>
<td class=xl7011956></td>
<td class=xl7011956>0.261</td>
<td class=xl6711956>2.77</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>16</td>
<td class=xl6411956>7</td>
<td class=xl7011956>0.055</td>
<td class=xl7011956>0.405</td>
<td class=xl7011956></td>
<td class=xl7011956>0.276</td>
<td class=xl6711956>2.03</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>17</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.058</td>
<td class=xl7011956>0.257</td>
<td class=xl7011956></td>
<td class=xl7011956>0.292</td>
<td class=xl6711956>1.29</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>18</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.062</td>
<td class=xl7011956>0.257</td>
<td class=xl7011956></td>
<td class=xl7011956>0.310</td>
<td class=xl6711956>1.29</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>19</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.083</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.416</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>20</td>
<td class=xl6411956>4</td>
<td class=xl7011956>0.091</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.454</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>21</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.100</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.499</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>22</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.111</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.555</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>23</td>
<td class=xl6411956>3</td>
<td class=xl7011956>0.125</td>
<td class=xl7011956>0.324</td>
<td class=xl7011956></td>
<td class=xl7011956>0.624</td>
<td class=xl6711956>1.62</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>24</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.138</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.688</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>25</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.160</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.798</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>26</td>
<td class=xl6411956>2</td>
<td class=xl7011956>0.190</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>0.950</td>
<td class=xl6711956>1.56</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>27</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.234</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>1.33</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>28</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.306</td>
<td class=xl7011956>0.313</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>1.02</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>29</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.200</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.71</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>30</td>
<td class=xl6411956>1</td>
<td class=xl7011956>0.250</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.57</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>31</td>
<td class=xl6411956>0</td>
<td class=xl7011956>0.333</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.43</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>32</td>
<td class=xl6411956>0</td>
<td class=xl7011956>0.500</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.28</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>33</td>
<td class=xl6411956>0</td>
<td class=xl7011956>1.000</td>
<td class=xl7011956>0.142</td>
<td class=xl7011956></td>
<td class=xl7011956>1.000</td>
<td class=xl6711956>0.14</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>34</td>
<td class=xl7111956>389</td>
<td class=xl1511956>SUM</td>
<td class=xl7011956>9.481</td>
<td class=xl1511956></td>
<td class=xl1511956>SUM</td>
<td class=xl6811956 align=right>45.21</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>35</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>36</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956>TARGET</td>
<td class=xl1511956 align=right>55</td>
</tr>
<tr height=10 style='height:12.75pt'>
<td height=10 class=xl6911956 style='height:12.75pt;border-top:none'>37</td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
<td class=xl1511956></td>
</tr>
<![if supportMisalignedColumns]>
<tr height=0 style='display:none'>
<td width=64 style='width:48pt'></td>
<td width=88 style='width:66pt'></td>
<td width=99 style='width:74pt'></td>
<td width=99 style='width:74pt'></td>
<td width=27 style='width:20pt'></td>
<td width=91 style='width:68pt'></td>
<td width=80 style='width:60pt'></td>
</tr>
<![endif]>
</table>
</div>
<!----------------------------->
<!--END OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD-->
<!----------------------------->
</body>
</html>